[APM] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.39%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 278,461 277,094 306,331 297,219 277,360 301,159 287,933 -2.20%
PBT 42,305 43,510 45,000 46,374 41,078 42,584 45,746 -5.08%
Tax -10,129 -8,011 -3,912 -13,708 -9,238 -10,495 -10,901 -4.78%
NP 32,176 35,499 41,088 32,666 31,840 32,089 34,845 -5.17%
-
NP to SH 29,517 32,571 37,223 26,837 28,069 27,763 30,342 -1.82%
-
Tax Rate 23.94% 18.41% 8.69% 29.56% 22.49% 24.65% 23.83% -
Total Cost 246,285 241,595 265,243 264,553 245,520 269,070 253,088 -1.80%
-
Net Worth 855,366 857,337 823,916 788,862 775,127 766,955 737,995 10.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 19,573 - - - 19,573 - 23,490 -11.46%
Div Payout % 66.31% - - - 69.74% - 77.42% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 855,366 857,337 823,916 788,862 775,127 766,955 737,995 10.34%
NOSH 195,736 195,739 195,704 195,747 195,739 195,651 195,754 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.55% 12.81% 13.41% 10.99% 11.48% 10.66% 12.10% -
ROE 3.45% 3.80% 4.52% 3.40% 3.62% 3.62% 4.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 142.26 141.56 156.53 151.84 141.70 153.93 147.09 -2.20%
EPS 15.08 16.64 19.02 13.71 14.34 14.19 15.50 -1.81%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 12.00 -11.45%
NAPS 4.37 4.38 4.21 4.03 3.96 3.92 3.77 10.35%
Adjusted Per Share Value based on latest NOSH - 195,747
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 138.13 137.45 151.95 147.43 137.58 149.38 142.82 -2.20%
EPS 14.64 16.16 18.46 13.31 13.92 13.77 15.05 -1.82%
DPS 9.71 0.00 0.00 0.00 9.71 0.00 11.65 -11.44%
NAPS 4.2429 4.2527 4.0869 3.913 3.8449 3.8043 3.6607 10.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.74 4.59 4.45 4.50 4.88 5.28 5.70 -
P/RPS 3.33 3.24 2.84 2.96 3.44 3.43 3.88 -9.69%
P/EPS 31.43 27.58 23.40 32.82 34.03 37.21 36.77 -9.94%
EY 3.18 3.63 4.27 3.05 2.94 2.69 2.72 10.98%
DY 2.11 0.00 0.00 0.00 2.05 0.00 2.11 0.00%
P/NAPS 1.08 1.05 1.06 1.12 1.23 1.35 1.51 -20.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 17/05/12 24/02/12 17/11/11 18/08/11 18/05/11 23/02/11 -
Price 5.00 4.70 4.31 4.40 4.90 4.82 5.10 -
P/RPS 3.51 3.32 2.75 2.90 3.46 3.13 3.47 0.76%
P/EPS 33.16 28.25 22.66 32.09 34.17 33.97 32.90 0.52%
EY 3.02 3.54 4.41 3.12 2.93 2.94 3.04 -0.43%
DY 2.00 0.00 0.00 0.00 2.04 0.00 2.35 -10.20%
P/NAPS 1.14 1.07 1.02 1.09 1.24 1.23 1.35 -10.66%

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