[APM] QoQ 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- 38.7%
YoY- 22.68%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 284,726 278,461 277,094 306,331 297,219 277,360 301,159 -3.66%
PBT 42,262 42,305 43,510 45,000 46,374 41,078 42,584 -0.50%
Tax -9,072 -10,129 -8,011 -3,912 -13,708 -9,238 -10,495 -9.23%
NP 33,190 32,176 35,499 41,088 32,666 31,840 32,089 2.26%
-
NP to SH 29,665 29,517 32,571 37,223 26,837 28,069 27,763 4.50%
-
Tax Rate 21.47% 23.94% 18.41% 8.69% 29.56% 22.49% 24.65% -
Total Cost 251,536 246,285 241,595 265,243 264,553 245,520 269,070 -4.38%
-
Net Worth 825,146 855,366 857,337 823,916 788,862 775,127 766,955 4.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 19,573 - - - 19,573 - -
Div Payout % - 66.31% - - - 69.74% - -
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 825,146 855,366 857,337 823,916 788,862 775,127 766,955 4.98%
NOSH 206,286 195,736 195,739 195,704 195,747 195,739 195,651 3.58%
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 11.66% 11.55% 12.81% 13.41% 10.99% 11.48% 10.66% -
ROE 3.60% 3.45% 3.80% 4.52% 3.40% 3.62% 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 138.02 142.26 141.56 156.53 151.84 141.70 153.93 -6.99%
EPS 15.16 15.08 16.64 19.02 13.71 14.34 14.19 4.49%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.00 4.37 4.38 4.21 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 141.23 138.13 137.45 151.95 147.43 137.58 149.38 -3.66%
EPS 14.71 14.64 16.16 18.46 13.31 13.92 13.77 4.48%
DPS 0.00 9.71 0.00 0.00 0.00 9.71 0.00 -
NAPS 4.093 4.2429 4.2527 4.0869 3.913 3.8449 3.8043 4.98%
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 3.59 3.33 3.24 2.84 2.96 3.44 3.43 3.07%
P/EPS 34.49 31.43 27.58 23.40 32.82 34.03 37.21 -4.92%
EY 2.90 3.18 3.63 4.27 3.05 2.94 2.69 5.12%
DY 0.00 2.11 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 1.24 1.08 1.05 1.06 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 3.43 3.51 3.32 2.75 2.90 3.46 3.13 6.27%
P/EPS 32.96 33.16 28.25 22.66 32.09 34.17 33.97 -1.98%
EY 3.03 3.02 3.54 4.41 3.12 2.93 2.94 2.02%
DY 0.00 2.00 0.00 0.00 0.00 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