[APM] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 8.77%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,227,870 1,259,020 1,123,147 1,182,069 1,178,846 918,533 943,526 4.48%
PBT 145,285 182,004 159,524 175,035 184,529 100,632 80,395 10.36%
Tax -34,133 -40,635 -34,337 -37,353 -44,195 -18,354 -22,823 6.93%
NP 111,152 141,369 125,187 137,682 140,334 82,278 57,572 11.58%
-
NP to SH 98,403 128,290 113,601 119,891 124,489 72,651 51,169 11.50%
-
Tax Rate 23.49% 22.33% 21.52% 21.34% 23.95% 18.24% 28.39% -
Total Cost 1,116,718 1,117,651 997,960 1,044,387 1,038,512 836,255 885,954 3.93%
-
Net Worth 1,142,719 988,198 888,463 829,675 737,814 645,961 599,775 11.33%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 38,155 82,186 46,967 62,617 39,141 31,510 29,691 4.26%
Div Payout % 38.78% 64.06% 41.34% 52.23% 31.44% 43.37% 58.03% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,142,719 988,198 888,463 829,675 737,814 645,961 599,775 11.33%
NOSH 195,671 195,682 195,696 195,678 195,706 196,939 197,945 -0.19%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.05% 11.23% 11.15% 11.65% 11.90% 8.96% 6.10% -
ROE 8.61% 12.98% 12.79% 14.45% 16.87% 11.25% 8.53% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 627.52 643.40 573.92 604.09 602.35 466.40 476.66 4.68%
EPS 50.29 65.56 58.05 61.27 63.61 36.89 25.85 11.72%
DPS 19.50 42.00 24.00 32.00 20.00 16.00 15.00 4.46%
NAPS 5.84 5.05 4.54 4.24 3.77 3.28 3.03 11.55%
Adjusted Per Share Value based on latest NOSH - 195,704
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 609.06 624.51 557.12 586.34 584.75 455.62 468.02 4.48%
EPS 48.81 63.64 56.35 59.47 61.75 36.04 25.38 11.51%
DPS 18.93 40.77 23.30 31.06 19.42 15.63 14.73 4.26%
NAPS 5.6683 4.9018 4.4071 4.1155 3.6598 3.2042 2.9751 11.33%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.84 5.79 4.71 4.45 5.70 2.66 1.49 -
P/RPS 0.77 0.90 0.82 0.74 0.95 0.57 0.31 16.36%
P/EPS 9.62 8.83 8.11 7.26 8.96 7.21 5.76 8.92%
EY 10.39 11.32 12.32 13.77 11.16 13.87 17.35 -8.18%
DY 4.03 7.25 5.10 7.19 3.51 6.02 10.07 -14.14%
P/NAPS 0.83 1.15 1.04 1.05 1.51 0.81 0.49 9.17%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 27/02/13 24/02/12 23/02/11 25/02/10 25/02/09 -
Price 4.97 6.12 5.33 4.31 5.10 3.78 1.53 -
P/RPS 0.79 0.95 0.93 0.71 0.85 0.81 0.32 16.24%
P/EPS 9.88 9.33 9.18 7.03 8.02 10.25 5.92 8.90%
EY 10.12 10.71 10.89 14.22 12.47 9.76 16.90 -8.18%
DY 3.92 6.86 4.50 7.42 3.92 4.23 9.80 -14.15%
P/NAPS 0.85 1.21 1.17 1.02 1.35 1.15 0.50 9.24%

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