[CAP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 443,751 428,764 421,508 418,605 313,802 208,985 111,614 151.60%
PBT 118,491 117,986 110,257 109,000 77,292 50,442 30,649 146.93%
Tax -32,900 -32,729 -32,147 -25,988 -18,029 -11,267 -4,844 259.90%
NP 85,591 85,257 78,110 83,012 59,263 39,175 25,805 122.89%
-
NP to SH 85,591 85,257 78,110 83,012 59,263 39,175 25,805 122.89%
-
Tax Rate 27.77% 27.74% 29.16% 23.84% 23.33% 22.34% 15.80% -
Total Cost 358,160 343,507 343,398 335,593 254,539 169,810 85,809 159.91%
-
Net Worth 0 0 40,435,729 319,518 294,683 0 17,788,559 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 40,435,729 319,518 294,683 0 17,788,559 -
NOSH 599,068 577,937 66,913,334 591,700 599,194 63,295,001 46,811,999 -94.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.29% 19.88% 18.53% 19.83% 18.89% 18.75% 23.12% -
ROE 0.00% 0.00% 0.19% 25.98% 20.11% 0.00% 0.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.07 74.19 0.63 70.75 52.37 0.33 0.24 4515.08%
EPS 14.29 14.75 0.12 14.03 9.89 0.06 0.06 3780.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6043 0.54 0.4918 0.00 0.38 -
Adjusted Per Share Value based on latest NOSH - 591,700
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.58 31.48 30.95 30.74 23.04 15.34 8.20 151.49%
EPS 6.28 6.26 5.74 6.09 4.35 2.88 1.89 123.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 29.6892 0.2346 0.2164 0.00 13.0609 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - -
Price 0.31 0.345 0.375 0.335 0.34 0.365 0.00 -
P/RPS 0.42 0.47 59.53 0.47 0.65 110.55 0.00 -
P/EPS 2.17 2.34 321.25 2.39 3.44 589.73 0.00 -
EY 46.09 42.76 0.31 41.88 29.09 0.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.62 0.62 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 22/05/14 26/02/14 18/11/13 - - - -
Price 0.315 0.31 0.29 0.42 0.00 0.00 0.00 -
P/RPS 0.43 0.42 46.04 0.59 0.00 0.00 0.00 -
P/EPS 2.20 2.10 248.43 2.99 0.00 0.00 0.00 -
EY 45.36 47.59 0.40 33.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.48 0.78 0.00 0.00 0.00 -

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