[CAP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 367,086 462,486 421,508 111,614 48.71%
PBT 76,035 118,867 110,257 30,649 35.37%
Tax -33,010 -31,991 -32,147 -4,844 89.58%
NP 43,025 86,876 78,110 25,805 18.57%
-
NP to SH 43,025 86,876 78,110 25,805 18.57%
-
Tax Rate 43.41% 26.91% 29.16% 15.80% -
Total Cost 324,061 375,610 343,398 85,809 55.72%
-
Net Worth 536,067 264,821 40,435,729 17,788,559 -68.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 536,067 264,821 40,435,729 17,788,559 -68.88%
NOSH 1,165,363 599,143 66,913,334 46,811,999 -70.80%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.72% 18.78% 18.53% 23.12% -
ROE 8.03% 32.81% 0.19% 0.15% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.50 77.19 0.63 0.24 408.19%
EPS 3.69 14.50 0.12 0.06 294.72%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.442 0.6043 0.38 6.57%
Adjusted Per Share Value based on latest NOSH - 46,811,999
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.95 33.96 30.95 8.20 48.67%
EPS 3.16 6.38 5.74 1.89 18.68%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.3936 0.1944 29.6892 13.0609 -68.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/15 31/12/14 31/12/13 - -
Price 0.08 0.27 0.375 0.00 -
P/RPS 0.25 0.35 59.53 0.00 -
P/EPS 2.17 1.86 321.25 0.00 -
EY 46.15 53.70 0.31 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.61 0.62 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/02/16 16/02/15 26/02/14 - -
Price 0.065 0.23 0.29 0.00 -
P/RPS 0.21 0.30 46.04 0.00 -
P/EPS 1.76 1.59 248.43 0.00 -
EY 56.80 63.04 0.40 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.52 0.48 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