[APM] YoY Annualized Quarter 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- -20.78%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,176,300 1,104,540 1,273,020 1,232,496 1,141,308 1,108,376 1,204,636 -0.39%
PBT 73,964 54,544 133,312 148,836 158,084 174,040 170,336 -12.96%
Tax -21,368 -11,784 -48,652 -33,800 -35,208 -32,044 -41,980 -10.63%
NP 52,596 42,760 84,660 115,036 122,876 141,996 128,356 -13.80%
-
NP to SH 42,208 37,372 71,308 101,636 112,568 130,284 111,052 -14.87%
-
Tax Rate 28.89% 21.60% 36.49% 22.71% 22.27% 18.41% 24.65% -
Total Cost 1,123,704 1,061,780 1,188,360 1,117,460 1,018,432 966,380 1,076,280 0.72%
-
Net Worth 1,212,633 1,176,670 1,164,332 945,105 910,016 857,337 766,955 7.92%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,212,633 1,176,670 1,164,332 945,105 910,016 857,337 766,955 7.92%
NOSH 201,600 195,460 195,686 195,755 195,702 195,739 195,651 0.50%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.47% 3.87% 6.65% 9.33% 10.77% 12.81% 10.66% -
ROE 3.48% 3.18% 6.12% 10.75% 12.37% 15.20% 14.48% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 601.42 565.10 650.54 629.61 583.19 566.25 615.70 -0.38%
EPS 21.60 19.12 36.44 51.92 57.52 66.56 56.76 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.20 6.02 5.95 4.828 4.65 4.38 3.92 7.93%
Adjusted Per Share Value based on latest NOSH - 195,755
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 583.48 547.89 631.46 611.36 566.13 549.79 597.54 -0.39%
EPS 20.94 18.54 35.37 50.41 55.84 64.63 55.09 -14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.015 5.8367 5.7755 4.688 4.514 4.2527 3.8043 7.92%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.59 4.03 4.65 6.18 4.95 4.59 5.28 -
P/RPS 0.60 0.71 0.71 0.98 0.85 0.81 0.86 -5.81%
P/EPS 16.64 21.08 12.76 11.90 8.61 6.90 9.30 10.17%
EY 6.01 4.74 7.84 8.40 11.62 14.50 10.75 -9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.78 1.28 1.06 1.05 1.35 -13.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 05/05/17 17/05/16 14/05/15 20/05/14 15/05/13 17/05/12 18/05/11 -
Price 4.00 3.82 5.15 6.25 5.44 4.70 4.82 -
P/RPS 0.67 0.68 0.79 0.99 0.93 0.83 0.78 -2.49%
P/EPS 18.54 19.98 14.13 12.04 9.46 7.06 8.49 13.88%
EY 5.40 5.01 7.08 8.31 10.57 14.16 11.78 -12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.87 1.29 1.17 1.07 1.23 -10.07%

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