[APM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.29%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,111,110 1,108,376 1,182,069 1,167,650 1,157,038 1,204,636 1,178,846 -3.87%
PBT 171,630 174,040 175,035 173,381 167,324 170,336 184,529 -4.72%
Tax -36,280 -32,044 -37,353 -44,588 -39,466 -41,980 -44,195 -12.33%
NP 135,350 141,996 137,682 128,793 127,858 128,356 140,334 -2.38%
-
NP to SH 124,176 130,284 119,891 110,225 111,664 111,052 124,489 -0.16%
-
Tax Rate 21.14% 18.41% 21.34% 25.72% 23.59% 24.65% 23.95% -
Total Cost 975,760 966,380 1,044,387 1,038,857 1,029,180 1,076,280 1,038,512 -4.07%
-
Net Worth 855,104 857,337 829,675 788,721 774,955 766,955 737,814 10.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 39,135 - 62,617 57,409 39,139 - 39,141 -0.01%
Div Payout % 31.52% - 52.23% 52.08% 35.05% - 31.44% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 855,104 857,337 829,675 788,721 774,955 766,955 737,814 10.34%
NOSH 195,676 195,739 195,678 195,712 195,695 195,651 195,706 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.18% 12.81% 11.65% 11.03% 11.05% 10.66% 11.90% -
ROE 14.52% 15.20% 14.45% 13.98% 14.41% 14.48% 16.87% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 567.83 566.25 604.09 596.62 591.24 615.70 602.35 -3.86%
EPS 63.46 66.56 61.27 56.32 57.06 56.76 63.61 -0.15%
DPS 20.00 0.00 32.00 29.33 20.00 0.00 20.00 0.00%
NAPS 4.37 4.38 4.24 4.03 3.96 3.92 3.77 10.35%
Adjusted Per Share Value based on latest NOSH - 195,747
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 551.15 549.79 586.34 579.19 573.93 597.54 584.75 -3.87%
EPS 61.60 64.63 59.47 54.68 55.39 55.09 61.75 -0.16%
DPS 19.41 0.00 31.06 28.48 19.41 0.00 19.42 -0.03%
NAPS 4.2416 4.2527 4.1155 3.9123 3.844 3.8043 3.6598 10.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.74 4.59 4.45 4.50 4.88 5.28 5.70 -
P/RPS 0.83 0.81 0.74 0.75 0.83 0.86 0.95 -8.61%
P/EPS 7.47 6.90 7.26 7.99 8.55 9.30 8.96 -11.42%
EY 13.39 14.50 13.77 12.52 11.69 10.75 11.16 12.92%
DY 4.22 0.00 7.19 6.52 4.10 0.00 3.51 13.07%
P/NAPS 1.08 1.05 1.05 1.12 1.23 1.35 1.51 -20.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 17/05/12 24/02/12 17/11/11 18/08/11 18/05/11 23/02/11 -
Price 5.00 4.70 4.31 4.40 4.90 4.82 5.10 -
P/RPS 0.88 0.83 0.71 0.74 0.83 0.78 0.85 2.34%
P/EPS 7.88 7.06 7.03 7.81 8.59 8.49 8.02 -1.16%
EY 12.69 14.16 14.22 12.80 11.64 11.78 12.47 1.17%
DY 4.00 0.00 7.42 6.67 4.08 0.00 3.92 1.35%
P/NAPS 1.14 1.07 1.02 1.09 1.24 1.23 1.35 -10.66%

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