[APM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.81%
YoY- -5.25%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 952,645 623,609 285,327 1,123,147 840,281 555,555 277,094 127.61%
PBT 140,383 88,506 39,521 159,524 128,077 85,815 43,510 118.19%
Tax -32,636 -19,664 -8,802 -34,337 -27,212 -18,140 -8,011 154.86%
NP 107,747 68,842 30,719 125,187 100,865 67,675 35,499 109.49%
-
NP to SH 98,795 63,024 28,142 113,601 91,753 62,088 32,571 109.39%
-
Tax Rate 23.25% 22.22% 22.27% 21.52% 21.25% 21.14% 18.41% -
Total Cost 844,898 554,767 254,608 997,960 739,416 487,880 241,595 130.22%
-
Net Worth 888,352 919,629 910,016 888,463 782,699 855,104 857,337 2.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 78,268 78,266 - 46,967 19,567 19,567 - -
Div Payout % 79.22% 124.19% - 41.34% 21.33% 31.52% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 888,352 919,629 910,016 888,463 782,699 855,104 857,337 2.39%
NOSH 195,672 195,665 195,702 195,696 195,674 195,676 195,739 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.31% 11.04% 10.77% 11.15% 12.00% 12.18% 12.81% -
ROE 11.12% 6.85% 3.09% 12.79% 11.72% 7.26% 3.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 486.86 318.71 145.80 573.92 429.43 283.92 141.56 127.67%
EPS 50.49 32.21 14.38 58.05 46.89 31.73 16.64 109.44%
DPS 40.00 40.00 0.00 24.00 10.00 10.00 0.00 -
NAPS 4.54 4.70 4.65 4.54 4.00 4.37 4.38 2.41%
Adjusted Per Share Value based on latest NOSH - 195,788
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 472.54 309.33 141.53 557.12 416.81 275.57 137.45 127.61%
EPS 49.01 31.26 13.96 56.35 45.51 30.80 16.16 109.38%
DPS 38.82 38.82 0.00 23.30 9.71 9.71 0.00 -
NAPS 4.4065 4.5617 4.514 4.4071 3.8824 4.2416 4.2527 2.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.67 4.99 4.95 4.71 4.96 4.74 4.59 -
P/RPS 1.16 1.57 3.40 0.82 1.16 1.67 3.24 -49.54%
P/EPS 11.23 15.49 34.42 8.11 10.58 14.94 27.58 -45.03%
EY 8.90 6.45 2.91 12.32 9.45 6.69 3.63 81.72%
DY 7.05 8.02 0.00 5.10 2.02 2.11 0.00 -
P/NAPS 1.25 1.06 1.06 1.04 1.24 1.08 1.05 12.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 15/05/13 27/02/13 28/11/12 15/08/12 17/05/12 -
Price 5.90 5.40 5.44 5.33 4.74 5.00 4.70 -
P/RPS 1.21 1.69 3.73 0.93 1.10 1.76 3.32 -48.94%
P/EPS 11.69 16.76 37.83 9.18 10.11 15.76 28.25 -44.43%
EY 8.56 5.96 2.64 10.89 9.89 6.35 3.54 80.05%
DY 6.78 7.41 0.00 4.50 2.11 2.00 0.00 -
P/NAPS 1.30 1.15 1.17 1.17 1.19 1.14 1.07 13.84%

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