[APM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.48%
YoY- 10.99%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,247,218 1,141,308 1,123,147 1,120,374 1,111,110 1,108,376 1,182,069 3.64%
PBT 177,012 158,084 159,524 170,769 171,630 174,040 175,035 0.75%
Tax -39,328 -35,208 -34,337 -36,282 -36,280 -32,044 -37,353 3.49%
NP 137,684 122,876 125,187 134,486 135,350 141,996 137,682 0.00%
-
NP to SH 126,048 112,568 113,601 122,337 124,176 130,284 119,891 3.39%
-
Tax Rate 22.22% 22.27% 21.52% 21.25% 21.14% 18.41% 21.34% -
Total Cost 1,109,534 1,018,432 997,960 985,888 975,760 966,380 1,044,387 4.12%
-
Net Worth 919,629 910,016 888,463 782,699 855,104 857,337 829,675 7.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 156,532 - 46,967 26,089 39,135 - 62,617 84.29%
Div Payout % 124.19% - 41.34% 21.33% 31.52% - 52.23% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 919,629 910,016 888,463 782,699 855,104 857,337 829,675 7.11%
NOSH 195,665 195,702 195,696 195,674 195,676 195,739 195,678 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.04% 10.77% 11.15% 12.00% 12.18% 12.81% 11.65% -
ROE 13.71% 12.37% 12.79% 15.63% 14.52% 15.20% 14.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 637.42 583.19 573.92 572.57 567.83 566.25 604.09 3.64%
EPS 64.42 57.52 58.05 62.52 63.46 66.56 61.27 3.40%
DPS 80.00 0.00 24.00 13.33 20.00 0.00 32.00 84.30%
NAPS 4.70 4.65 4.54 4.00 4.37 4.38 4.24 7.11%
Adjusted Per Share Value based on latest NOSH - 206,286
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 618.66 566.13 557.12 555.74 551.15 549.79 586.34 3.64%
EPS 62.52 55.84 56.35 60.68 61.60 64.63 59.47 3.39%
DPS 77.65 0.00 23.30 12.94 19.41 0.00 31.06 84.30%
NAPS 4.5617 4.514 4.4071 3.8824 4.2416 4.2527 4.1155 7.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.99 4.95 4.71 4.96 4.74 4.59 4.45 -
P/RPS 0.78 0.85 0.82 0.87 0.83 0.81 0.74 3.57%
P/EPS 7.75 8.61 8.11 7.93 7.47 6.90 7.26 4.45%
EY 12.91 11.62 12.32 12.60 13.39 14.50 13.77 -4.21%
DY 16.03 0.00 5.10 2.69 4.22 0.00 7.19 70.74%
P/NAPS 1.06 1.06 1.04 1.24 1.08 1.05 1.05 0.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 15/05/13 27/02/13 28/11/12 15/08/12 17/05/12 24/02/12 -
Price 5.40 5.44 5.33 4.74 5.00 4.70 4.31 -
P/RPS 0.85 0.93 0.93 0.83 0.88 0.83 0.71 12.75%
P/EPS 8.38 9.46 9.18 7.58 7.88 7.06 7.03 12.43%
EY 11.93 10.57 10.89 13.19 12.69 14.16 14.22 -11.05%
DY 14.81 0.00 4.50 2.81 4.00 0.00 7.42 58.59%
P/NAPS 1.15 1.17 1.17 1.19 1.14 1.07 1.02 8.33%

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