[APM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 45.03%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 840,281 555,555 277,094 1,182,069 875,738 578,519 301,159 97.82%
PBT 128,077 85,815 43,510 175,035 130,036 83,662 42,584 107.94%
Tax -27,212 -18,140 -8,011 -37,353 -33,441 -19,733 -10,495 88.40%
NP 100,865 67,675 35,499 137,682 96,595 63,929 32,089 114.13%
-
NP to SH 91,753 62,088 32,571 119,891 82,669 55,832 27,763 121.38%
-
Tax Rate 21.25% 21.14% 18.41% 21.34% 25.72% 23.59% 24.65% -
Total Cost 739,416 487,880 241,595 1,044,387 779,143 514,590 269,070 95.83%
-
Net Worth 782,699 855,104 857,337 829,675 788,721 774,955 766,955 1.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 19,567 19,567 - 62,617 43,056 19,569 - -
Div Payout % 21.33% 31.52% - 52.23% 52.08% 35.05% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 782,699 855,104 857,337 829,675 788,721 774,955 766,955 1.36%
NOSH 195,674 195,676 195,739 195,678 195,712 195,695 195,651 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.00% 12.18% 12.81% 11.65% 11.03% 11.05% 10.66% -
ROE 11.72% 7.26% 3.80% 14.45% 10.48% 7.20% 3.62% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 429.43 283.92 141.56 604.09 447.46 295.62 153.93 97.80%
EPS 46.89 31.73 16.64 61.27 42.24 28.53 14.19 121.37%
DPS 10.00 10.00 0.00 32.00 22.00 10.00 0.00 -
NAPS 4.00 4.37 4.38 4.24 4.03 3.96 3.92 1.35%
Adjusted Per Share Value based on latest NOSH - 195,704
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 416.81 275.57 137.45 586.34 434.39 286.96 149.38 97.82%
EPS 45.51 30.80 16.16 59.47 41.01 27.69 13.77 121.39%
DPS 9.71 9.71 0.00 31.06 21.36 9.71 0.00 -
NAPS 3.8824 4.2416 4.2527 4.1155 3.9123 3.844 3.8043 1.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.96 4.74 4.59 4.45 4.50 4.88 5.28 -
P/RPS 1.16 1.67 3.24 0.74 1.01 1.65 3.43 -51.36%
P/EPS 10.58 14.94 27.58 7.26 10.65 17.10 37.21 -56.66%
EY 9.45 6.69 3.63 13.77 9.39 5.85 2.69 130.56%
DY 2.02 2.11 0.00 7.19 4.89 2.05 0.00 -
P/NAPS 1.24 1.08 1.05 1.05 1.12 1.23 1.35 -5.49%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 15/08/12 17/05/12 24/02/12 17/11/11 18/08/11 18/05/11 -
Price 4.74 5.00 4.70 4.31 4.40 4.90 4.82 -
P/RPS 1.10 1.76 3.32 0.71 0.98 1.66 3.13 -50.10%
P/EPS 10.11 15.76 28.25 7.03 10.42 17.17 33.97 -55.32%
EY 9.89 6.35 3.54 14.22 9.60 5.82 2.94 124.01%
DY 2.11 2.00 0.00 7.42 5.00 2.04 0.00 -
P/NAPS 1.19 1.14 1.07 1.02 1.09 1.24 1.23 -2.17%

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