[APM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -80.19%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,227,870 940,027 648,125 308,124 1,259,020 952,645 623,609 56.90%
PBT 145,285 109,637 74,896 37,209 182,004 140,383 88,506 39.02%
Tax -34,133 -26,239 -17,165 -8,450 -40,635 -32,636 -19,664 44.28%
NP 111,152 83,398 57,731 28,759 141,369 107,747 68,842 37.50%
-
NP to SH 98,403 73,713 50,955 25,409 128,290 98,795 63,024 34.47%
-
Tax Rate 23.49% 23.93% 22.92% 22.71% 22.33% 23.25% 22.22% -
Total Cost 1,116,718 856,629 590,394 279,365 1,117,651 844,898 554,767 59.22%
-
Net Worth 1,142,719 949,052 941,219 945,105 988,198 888,352 919,629 15.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 38,155 14,676 14,675 - 82,186 78,268 78,266 -37.97%
Div Payout % 38.78% 19.91% 28.80% - 64.06% 79.22% 124.19% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,142,719 949,052 941,219 945,105 988,198 888,352 919,629 15.53%
NOSH 195,671 195,680 195,679 195,755 195,682 195,672 195,665 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.05% 8.87% 8.91% 9.33% 11.23% 11.31% 11.04% -
ROE 8.61% 7.77% 5.41% 2.69% 12.98% 11.12% 6.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 627.52 480.39 331.22 157.40 643.40 486.86 318.71 56.89%
EPS 50.29 37.67 26.04 12.98 65.56 50.49 32.21 34.47%
DPS 19.50 7.50 7.50 0.00 42.00 40.00 40.00 -37.97%
NAPS 5.84 4.85 4.81 4.828 5.05 4.54 4.70 15.53%
Adjusted Per Share Value based on latest NOSH - 195,755
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 609.06 466.28 321.49 152.84 624.51 472.54 309.33 56.89%
EPS 48.81 36.56 25.28 12.60 63.64 49.01 31.26 34.48%
DPS 18.93 7.28 7.28 0.00 40.77 38.82 38.82 -37.96%
NAPS 5.6683 4.7076 4.6687 4.688 4.9018 4.4065 4.5617 15.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.84 5.90 5.98 6.18 5.79 5.67 4.99 -
P/RPS 0.77 1.23 1.81 3.93 0.90 1.16 1.57 -37.72%
P/EPS 9.62 15.66 22.96 47.61 8.83 11.23 15.49 -27.14%
EY 10.39 6.38 4.35 2.10 11.32 8.90 6.45 37.29%
DY 4.03 1.27 1.25 0.00 7.25 7.05 8.02 -36.71%
P/NAPS 0.83 1.22 1.24 1.28 1.15 1.25 1.06 -15.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 21/11/13 28/08/13 -
Price 4.97 5.36 6.05 6.25 6.12 5.90 5.40 -
P/RPS 0.79 1.12 1.83 3.97 0.95 1.21 1.69 -39.68%
P/EPS 9.88 14.23 23.23 48.15 9.33 11.69 16.76 -29.62%
EY 10.12 7.03 4.30 2.08 10.71 8.56 5.96 42.19%
DY 3.92 1.40 1.24 0.00 6.86 6.78 7.41 -34.51%
P/NAPS 0.85 1.11 1.26 1.29 1.21 1.30 1.15 -18.20%

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