[APM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.56%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,248,036 1,273,020 1,227,870 1,253,369 1,296,250 1,232,496 1,259,020 -0.58%
PBT 120,770 133,312 145,285 146,182 149,792 148,836 182,004 -23.98%
Tax -35,542 -48,652 -34,133 -34,985 -34,330 -33,800 -40,635 -8.56%
NP 85,228 84,660 111,152 111,197 115,462 115,036 141,369 -28.70%
-
NP to SH 72,254 71,308 98,403 98,284 101,910 101,636 128,290 -31.87%
-
Tax Rate 29.43% 36.49% 23.49% 23.93% 22.92% 22.71% 22.33% -
Total Cost 1,162,808 1,188,360 1,116,718 1,142,172 1,180,788 1,117,460 1,117,651 2.68%
-
Net Worth 1,155,985 1,164,332 1,142,719 949,052 941,219 945,105 988,198 11.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 29,339 - 38,155 19,568 29,351 - 82,186 -49.77%
Div Payout % 40.61% - 38.78% 19.91% 28.80% - 64.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,155,985 1,164,332 1,142,719 949,052 941,219 945,105 988,198 11.05%
NOSH 195,598 195,686 195,671 195,680 195,679 195,755 195,682 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.83% 6.65% 9.05% 8.87% 8.91% 9.33% 11.23% -
ROE 6.25% 6.12% 8.61% 10.36% 10.83% 10.75% 12.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 638.06 650.54 627.52 640.52 662.43 629.61 643.40 -0.55%
EPS 36.94 36.44 50.29 50.23 52.08 51.92 65.56 -31.85%
DPS 15.00 0.00 19.50 10.00 15.00 0.00 42.00 -49.75%
NAPS 5.91 5.95 5.84 4.85 4.81 4.828 5.05 11.08%
Adjusted Per Share Value based on latest NOSH - 195,683
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 619.07 631.46 609.06 621.71 642.98 611.36 624.51 -0.58%
EPS 35.84 35.37 48.81 48.75 50.55 50.41 63.64 -31.87%
DPS 14.55 0.00 18.93 9.71 14.56 0.00 40.77 -49.78%
NAPS 5.7341 5.7755 5.6683 4.7076 4.6687 4.688 4.9018 11.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.78 4.65 4.84 5.90 5.98 6.18 5.79 -
P/RPS 0.75 0.71 0.77 0.92 0.90 0.98 0.90 -11.47%
P/EPS 12.94 12.76 9.62 11.75 11.48 11.90 8.83 29.10%
EY 7.73 7.84 10.39 8.51 8.71 8.40 11.32 -22.50%
DY 3.14 0.00 4.03 1.69 2.51 0.00 7.25 -42.84%
P/NAPS 0.81 0.78 0.83 1.22 1.24 1.28 1.15 -20.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 14/05/15 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 -
Price 4.15 5.15 4.97 5.36 6.05 6.25 6.12 -
P/RPS 0.65 0.79 0.79 0.84 0.91 0.99 0.95 -22.40%
P/EPS 11.23 14.13 9.88 10.67 11.62 12.04 9.33 13.19%
EY 8.90 7.08 10.12 9.37 8.61 8.31 10.71 -11.64%
DY 3.61 0.00 3.92 1.87 2.48 0.00 6.86 -34.89%
P/NAPS 0.70 0.87 0.85 1.11 1.26 1.29 1.21 -30.64%

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