[APM] QoQ Cumulative 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- 47.78%
YoY- 10.99%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 623,609 285,327 1,123,147 840,281 555,555 277,094 1,182,069 -34.73%
PBT 88,506 39,521 159,524 128,077 85,815 43,510 175,035 -36.55%
Tax -19,664 -8,802 -34,337 -27,212 -18,140 -8,011 -37,353 -34.82%
NP 68,842 30,719 125,187 100,865 67,675 35,499 137,682 -37.02%
-
NP to SH 63,024 28,142 113,601 91,753 62,088 32,571 119,891 -34.89%
-
Tax Rate 22.22% 22.27% 21.52% 21.25% 21.14% 18.41% 21.34% -
Total Cost 554,767 254,608 997,960 739,416 487,880 241,595 1,044,387 -34.43%
-
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 78,266 - 46,967 19,567 19,567 - 62,617 16.05%
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 6.85% 3.09% 12.79% 11.72% 7.26% 3.80% 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 318.71 145.80 573.92 429.43 283.92 141.56 604.09 -34.73%
EPS 32.21 14.38 58.05 46.89 31.73 16.64 61.27 -34.88%
DPS 40.00 0.00 24.00 10.00 10.00 0.00 32.00 16.05%
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 309.33 141.53 557.12 416.81 275.57 137.45 586.34 -34.73%
EPS 31.26 13.96 56.35 45.51 30.80 16.16 59.47 -34.89%
DPS 38.82 0.00 23.30 9.71 9.71 0.00 31.06 16.04%
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 1.57 3.40 0.82 1.16 1.67 3.24 0.74 65.18%
P/EPS 15.49 34.42 8.11 10.58 14.94 27.58 7.26 65.80%
EY 6.45 2.91 12.32 9.45 6.69 3.63 13.77 -39.71%
DY 8.02 0.00 5.10 2.02 2.11 0.00 7.19 7.56%
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 1.69 3.73 0.93 1.10 1.76 3.32 0.71 78.36%
P/EPS 16.76 37.83 9.18 10.11 15.76 28.25 7.03 78.55%
EY 5.96 2.64 10.89 9.89 6.35 3.54 14.22 -44.02%
DY 7.41 0.00 4.50 2.11 2.00 0.00 7.42 -0.08%
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