[APM] YoY 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- 38.7%
YoY- 22.68%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
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 287,843 306,375 282,866 306,331 287,933 268,936 223,327 4.31%
PBT 35,648 41,621 31,447 45,000 45,746 30,181 13,746 17.20%
Tax -7,894 -7,999 -7,126 -3,912 -10,901 -1,850 -6,397 3.56%
NP 27,754 33,622 24,321 41,088 34,845 28,331 7,349 24.77%
-
NP to SH 24,690 29,495 21,848 37,223 30,342 25,456 5,054 30.24%
-
Tax Rate 22.14% 19.22% 22.66% 8.69% 23.83% 6.13% 46.54% -
Total Cost 260,089 272,753 258,545 265,243 253,088 240,605 215,978 3.14%
-
Net Worth 1,142,548 782,897 888,879 823,916 737,995 642,768 600,534 11.31%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 23,477 23,486 32,305 - 23,490 19,596 17,837 4.68%
Div Payout % 95.09% 79.63% 147.86% - 77.42% 76.98% 352.94% -
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 1,142,548 782,897 888,879 823,916 737,995 642,768 600,534 11.31%
NOSH 195,641 195,724 195,788 195,704 195,754 195,966 198,196 -0.21%
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 9.64% 10.97% 8.60% 13.41% 12.10% 10.53% 3.29% -
ROE 2.16% 3.77% 2.46% 4.52% 4.11% 3.96% 0.84% -
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 147.13 156.53 144.48 156.53 147.09 137.24 112.68 4.54%
EPS 12.62 15.07 11.16 19.02 15.50 12.99 2.55 30.52%
DPS 12.00 12.00 16.50 0.00 12.00 10.00 9.00 4.90%
NAPS 5.84 4.00 4.54 4.21 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 142.78 151.97 140.31 151.95 142.82 133.40 110.78 4.31%
EPS 12.25 14.63 10.84 18.46 15.05 12.63 2.51 30.22%
DPS 11.65 11.65 16.02 0.00 11.65 9.72 8.85 4.68%
NAPS 5.6674 3.8834 4.4091 4.0869 3.6607 3.1883 2.9788 11.31%
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 3.29 3.70 3.26 2.84 3.88 1.94 1.32 16.43%
P/EPS 38.35 38.42 42.21 23.40 36.77 20.48 58.43 -6.77%
EY 2.61 2.60 2.37 4.27 2.72 4.88 1.71 7.29%
DY 2.48 2.07 3.50 0.00 2.11 3.76 6.04 -13.78%
P/NAPS 0.83 1.45 1.04 1.06 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 3.38 3.91 3.69 2.75 3.47 2.75 1.36 16.37%
P/EPS 39.38 40.61 47.76 22.66 32.90 29.10 60.00 -6.77%
EY 2.54 2.46 2.09 4.41 3.04 3.44 1.67 7.23%
DY 2.41 1.96 3.10 0.00 2.35 2.65 5.88 -13.80%
P/NAPS 0.85 1.53 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