[APM] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 90.62%
YoY- 11.21%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 624,018 648,125 623,609 555,555 578,519 599,436 403,851 7.51%
PBT 60,385 74,896 88,506 85,815 83,662 91,259 40,232 6.99%
Tax -17,771 -17,165 -19,664 -18,140 -19,733 -21,325 -8,118 13.94%
NP 42,614 57,731 68,842 67,675 63,929 69,934 32,114 4.82%
-
NP to SH 36,127 50,955 63,024 62,088 55,832 62,481 27,829 4.44%
-
Tax Rate 29.43% 22.92% 22.22% 21.14% 23.59% 23.37% 20.18% -
Total Cost 581,404 590,394 554,767 487,880 514,590 529,502 371,737 7.73%
-
Net Worth 1,155,985 941,219 919,629 855,104 774,955 688,797 608,327 11.28%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 14,669 14,675 78,266 19,567 19,569 15,654 11,850 3.61%
Div Payout % 40.61% 28.80% 124.19% 31.52% 35.05% 25.05% 42.58% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,155,985 941,219 919,629 855,104 774,955 688,797 608,327 11.28%
NOSH 195,598 195,679 195,665 195,676 195,695 195,681 197,508 -0.16%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.83% 8.91% 11.04% 12.18% 11.05% 11.67% 7.95% -
ROE 3.13% 5.41% 6.85% 7.26% 7.20% 9.07% 4.57% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 319.03 331.22 318.71 283.92 295.62 306.33 204.47 7.69%
EPS 18.47 26.04 32.21 31.73 28.53 31.93 14.09 4.61%
DPS 7.50 7.50 40.00 10.00 10.00 8.00 6.00 3.78%
NAPS 5.91 4.81 4.70 4.37 3.96 3.52 3.08 11.46%
Adjusted Per Share Value based on latest NOSH - 195,736
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 309.53 321.49 309.33 275.57 286.96 297.34 200.32 7.51%
EPS 17.92 25.28 31.26 30.80 27.69 30.99 13.80 4.44%
DPS 7.28 7.28 38.82 9.71 9.71 7.77 5.88 3.62%
NAPS 5.7341 4.6687 4.5617 4.2416 3.844 3.4167 3.0175 11.28%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.78 5.98 4.99 4.74 4.88 4.16 1.80 -
P/RPS 1.50 1.81 1.57 1.67 1.65 1.36 0.88 9.29%
P/EPS 25.88 22.96 15.49 14.94 17.10 13.03 12.78 12.47%
EY 3.86 4.35 6.45 6.69 5.85 7.68 7.83 -11.11%
DY 1.57 1.25 8.02 2.11 2.05 1.92 3.33 -11.77%
P/NAPS 0.81 1.24 1.06 1.08 1.23 1.18 0.58 5.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 27/08/14 28/08/13 15/08/12 18/08/11 18/08/10 21/08/09 -
Price 4.15 6.05 5.40 5.00 4.90 4.91 1.91 -
P/RPS 1.30 1.83 1.69 1.76 1.66 1.60 0.93 5.73%
P/EPS 22.47 23.23 16.76 15.76 17.17 15.38 13.56 8.77%
EY 4.45 4.30 5.96 6.35 5.82 6.50 7.38 -8.08%
DY 1.81 1.24 7.41 2.00 2.04 1.63 3.14 -8.76%
P/NAPS 0.70 1.26 1.15 1.14 1.24 1.39 0.62 2.04%

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