[APM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.11%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,227,870 1,246,402 1,283,536 1,281,817 1,259,020 1,235,511 1,191,201 2.03%
PBT 145,285 151,258 168,394 179,692 182,004 171,830 162,215 -7.06%
Tax -34,133 -34,238 -38,136 -40,283 -40,635 -39,762 -35,862 -3.23%
NP 111,152 117,020 130,258 139,409 141,369 132,068 126,353 -8.16%
-
NP to SH 98,403 103,208 116,779 126,780 129,513 121,866 115,202 -9.94%
-
Tax Rate 23.49% 22.64% 22.65% 22.42% 22.33% 23.14% 22.11% -
Total Cost 1,116,718 1,129,382 1,153,278 1,142,408 1,117,651 1,103,443 1,064,848 3.21%
-
Net Worth 1,142,548 949,065 941,580 945,105 782,897 888,651 919,487 15.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 38,158 38,168 38,168 101,741 101,741 110,559 110,559 -50.70%
Div Payout % 38.78% 36.98% 32.68% 80.25% 78.56% 90.72% 95.97% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,142,548 949,065 941,580 945,105 782,897 888,651 919,487 15.53%
NOSH 195,641 195,683 195,754 195,755 195,724 195,738 195,635 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.05% 9.39% 10.15% 10.88% 11.23% 10.69% 10.61% -
ROE 8.61% 10.87% 12.40% 13.41% 16.54% 13.71% 12.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 627.61 636.95 655.69 654.81 643.26 631.21 608.89 2.03%
EPS 50.30 52.74 59.66 64.76 66.17 62.26 58.89 -9.95%
DPS 19.50 19.50 19.50 52.00 52.00 56.50 56.51 -50.70%
NAPS 5.84 4.85 4.81 4.828 4.00 4.54 4.70 15.53%
Adjusted Per Share Value based on latest NOSH - 195,755
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 609.06 618.25 636.67 635.82 624.51 612.85 590.87 2.03%
EPS 48.81 51.19 57.93 62.89 64.24 60.45 57.14 -9.94%
DPS 18.93 18.93 18.93 50.47 50.47 54.84 54.84 -50.69%
NAPS 5.6674 4.7077 4.6705 4.688 3.8834 4.408 4.561 15.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.84 5.90 5.98 6.18 5.79 5.67 4.99 -
P/RPS 0.77 0.93 0.91 0.94 0.90 0.90 0.82 -4.09%
P/EPS 9.62 11.19 10.02 9.54 8.75 9.11 8.47 8.83%
EY 10.39 8.94 9.98 10.48 11.43 10.98 11.80 -8.11%
DY 4.03 3.31 3.26 8.41 8.98 9.96 11.33 -49.70%
P/NAPS 0.83 1.22 1.24 1.28 1.45 1.25 1.06 -15.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 21/11/13 28/08/13 -
Price 4.97 5.36 6.05 6.25 6.12 5.90 5.40 -
P/RPS 0.79 0.84 0.92 0.95 0.95 0.93 0.89 -7.61%
P/EPS 9.88 10.16 10.14 9.65 9.25 9.48 9.17 5.08%
EY 10.12 9.84 9.86 10.36 10.81 10.55 10.90 -4.81%
DY 3.92 3.64 3.22 8.32 8.50 9.58 10.47 -47.96%
P/NAPS 0.85 1.11 1.26 1.29 1.53 1.30 1.15 -18.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment