[APM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 101.1%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 277,094 1,182,069 875,738 578,519 301,159 1,178,846 890,913 -54.06%
PBT 43,510 175,035 130,036 83,662 42,584 184,529 138,783 -53.81%
Tax -8,011 -37,353 -33,441 -19,733 -10,495 -44,195 -33,294 -61.28%
NP 35,499 137,682 96,595 63,929 32,089 140,334 105,489 -51.58%
-
NP to SH 32,571 119,891 82,669 55,832 27,763 124,489 94,147 -50.68%
-
Tax Rate 18.41% 21.34% 25.72% 23.59% 24.65% 23.95% 23.99% -
Total Cost 241,595 1,044,387 779,143 514,590 269,070 1,038,512 785,424 -54.39%
-
Net Worth 857,337 829,675 788,721 774,955 766,955 737,814 706,444 13.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 62,617 43,056 19,569 - 39,141 15,655 -
Div Payout % - 52.23% 52.08% 35.05% - 31.44% 16.63% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 857,337 829,675 788,721 774,955 766,955 737,814 706,444 13.76%
NOSH 195,739 195,678 195,712 195,695 195,651 195,706 195,691 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.81% 11.65% 11.03% 11.05% 10.66% 11.90% 11.84% -
ROE 3.80% 14.45% 10.48% 7.20% 3.62% 16.87% 13.33% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 141.56 604.09 447.46 295.62 153.93 602.35 455.26 -54.07%
EPS 16.64 61.27 42.24 28.53 14.19 63.61 48.11 -50.69%
DPS 0.00 32.00 22.00 10.00 0.00 20.00 8.00 -
NAPS 4.38 4.24 4.03 3.96 3.92 3.77 3.61 13.74%
Adjusted Per Share Value based on latest NOSH - 195,739
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 137.45 586.34 434.39 286.96 149.38 584.75 441.92 -54.06%
EPS 16.16 59.47 41.01 27.69 13.77 61.75 46.70 -50.67%
DPS 0.00 31.06 21.36 9.71 0.00 19.42 7.77 -
NAPS 4.2527 4.1155 3.9123 3.844 3.8043 3.6598 3.5042 13.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.59 4.45 4.50 4.88 5.28 5.70 4.73 -
P/RPS 3.24 0.74 1.01 1.65 3.43 0.95 1.04 113.16%
P/EPS 27.58 7.26 10.65 17.10 37.21 8.96 9.83 98.80%
EY 3.63 13.77 9.39 5.85 2.69 11.16 10.17 -49.65%
DY 0.00 7.19 4.89 2.05 0.00 3.51 1.69 -
P/NAPS 1.05 1.05 1.12 1.23 1.35 1.51 1.31 -13.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 24/02/12 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 -
Price 4.70 4.31 4.40 4.90 4.82 5.10 5.36 -
P/RPS 3.32 0.71 0.98 1.66 3.13 0.85 1.18 99.17%
P/EPS 28.25 7.03 10.42 17.17 33.97 8.02 11.14 85.85%
EY 3.54 14.22 9.60 5.82 2.94 12.47 8.98 -46.20%
DY 0.00 7.42 5.00 2.04 0.00 3.92 1.49 -
P/NAPS 1.07 1.02 1.09 1.24 1.23 1.35 1.48 -19.43%

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