[APM] QoQ Cumulative 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- 44.66%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 624,018 318,255 1,227,870 940,027 648,125 308,124 1,259,020 -37.45%
PBT 60,385 33,328 145,285 109,637 74,896 37,209 182,004 -52.17%
Tax -17,771 -12,163 -34,133 -26,239 -17,165 -8,450 -40,635 -42.47%
NP 42,614 21,165 111,152 83,398 57,731 28,759 141,369 -55.14%
-
NP to SH 36,127 17,827 98,403 73,713 50,955 25,409 128,290 -57.13%
-
Tax Rate 29.43% 36.49% 23.49% 23.93% 22.92% 22.71% 22.33% -
Total Cost 581,404 297,090 1,116,718 856,629 590,394 279,365 1,117,651 -35.39%
-
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 14,669 - 38,155 14,676 14,675 - 82,186 -68.39%
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 3.13% 1.53% 8.61% 7.77% 5.41% 2.69% 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 319.03 162.64 627.52 480.39 331.22 157.40 643.40 -37.43%
EPS 18.47 9.11 50.29 37.67 26.04 12.98 65.56 -57.12%
DPS 7.50 0.00 19.50 7.50 7.50 0.00 42.00 -68.38%
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 309.53 157.86 609.06 466.28 321.49 152.84 624.51 -37.45%
EPS 17.92 8.84 48.81 36.56 25.28 12.60 63.64 -57.13%
DPS 7.28 0.00 18.93 7.28 7.28 0.00 40.77 -68.39%
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 1.50 2.86 0.77 1.23 1.81 3.93 0.90 40.70%
P/EPS 25.88 51.04 9.62 15.66 22.96 47.61 8.83 105.20%
EY 3.86 1.96 10.39 6.38 4.35 2.10 11.32 -51.28%
DY 1.57 0.00 4.03 1.27 1.25 0.00 7.25 -64.03%
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 1.30 3.17 0.79 1.12 1.83 3.97 0.95 23.32%
P/EPS 22.47 56.53 9.88 14.23 23.23 48.15 9.33 79.96%
EY 4.45 1.77 10.12 7.03 4.30 2.08 10.71 -44.40%
DY 1.81 0.00 3.92 1.40 1.24 0.00 6.86 -58.96%
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