[APM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -72.83%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,123,147 840,281 555,555 277,094 1,182,069 875,738 578,519 55.31%
PBT 159,524 128,077 85,815 43,510 175,035 130,036 83,662 53.46%
Tax -34,337 -27,212 -18,140 -8,011 -37,353 -33,441 -19,733 44.42%
NP 125,187 100,865 67,675 35,499 137,682 96,595 63,929 56.20%
-
NP to SH 113,601 91,753 62,088 32,571 119,891 82,669 55,832 60.22%
-
Tax Rate 21.52% 21.25% 21.14% 18.41% 21.34% 25.72% 23.59% -
Total Cost 997,960 739,416 487,880 241,595 1,044,387 779,143 514,590 55.20%
-
Net Worth 888,463 782,699 855,104 857,337 829,675 788,721 774,955 9.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 46,967 19,567 19,567 - 62,617 43,056 19,569 78.78%
Div Payout % 41.34% 21.33% 31.52% - 52.23% 52.08% 35.05% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 888,463 782,699 855,104 857,337 829,675 788,721 774,955 9.49%
NOSH 195,696 195,674 195,676 195,739 195,678 195,712 195,695 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.15% 12.00% 12.18% 12.81% 11.65% 11.03% 11.05% -
ROE 12.79% 11.72% 7.26% 3.80% 14.45% 10.48% 7.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 573.92 429.43 283.92 141.56 604.09 447.46 295.62 55.31%
EPS 58.05 46.89 31.73 16.64 61.27 42.24 28.53 60.22%
DPS 24.00 10.00 10.00 0.00 32.00 22.00 10.00 78.78%
NAPS 4.54 4.00 4.37 4.38 4.24 4.03 3.96 9.49%
Adjusted Per Share Value based on latest NOSH - 195,739
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 557.12 416.81 275.57 137.45 586.34 434.39 286.96 55.31%
EPS 56.35 45.51 30.80 16.16 59.47 41.01 27.69 60.24%
DPS 23.30 9.71 9.71 0.00 31.06 21.36 9.71 78.76%
NAPS 4.4071 3.8824 4.2416 4.2527 4.1155 3.9123 3.844 9.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.71 4.96 4.74 4.59 4.45 4.50 4.88 -
P/RPS 0.82 1.16 1.67 3.24 0.74 1.01 1.65 -37.12%
P/EPS 8.11 10.58 14.94 27.58 7.26 10.65 17.10 -39.04%
EY 12.32 9.45 6.69 3.63 13.77 9.39 5.85 63.92%
DY 5.10 2.02 2.11 0.00 7.19 4.89 2.05 83.09%
P/NAPS 1.04 1.24 1.08 1.05 1.05 1.12 1.23 -10.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 15/08/12 17/05/12 24/02/12 17/11/11 18/08/11 -
Price 5.33 4.74 5.00 4.70 4.31 4.40 4.90 -
P/RPS 0.93 1.10 1.76 3.32 0.71 0.98 1.66 -31.92%
P/EPS 9.18 10.11 15.76 28.25 7.03 10.42 17.17 -34.00%
EY 10.89 9.89 6.35 3.54 14.22 9.60 5.82 51.55%
DY 4.50 2.11 2.00 0.00 7.42 5.00 2.04 69.04%
P/NAPS 1.17 1.19 1.14 1.07 1.02 1.09 1.24 -3.78%

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