[CAP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 119,804 104,627 114,517 104,450 104,736 92,198 101,239 11.91%
PBT 27,355 27,522 31,906 31,601 26,830 18,741 27,800 -1.07%
Tax -6,933 -7,005 -11,003 -7,933 -6,757 -6,082 -4,394 35.64%
NP 20,422 20,517 20,903 23,668 20,073 12,659 23,406 -8.71%
-
NP to SH 20,422 20,517 20,903 23,668 20,073 12,659 23,406 -8.71%
-
Tax Rate 25.34% 25.45% 34.49% 25.10% 25.18% 32.45% 15.81% -
Total Cost 99,382 84,110 93,614 80,782 84,663 79,539 77,833 17.74%
-
Net Worth 0 0 40,435,729 319,518 294,683 28,482,749 17,788,559 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 40,435,729 319,518 294,683 28,482,749 17,788,559 -
NOSH 599,068 577,937 66,913,334 591,700 599,194 63,295,001 46,811,999 -94.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.05% 19.61% 18.25% 22.66% 19.17% 13.73% 23.12% -
ROE 0.00% 0.00% 0.05% 7.41% 6.81% 0.04% 0.13% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.00 18.10 0.17 17.65 17.48 0.15 0.22 1938.56%
EPS 3.40 3.42 3.48 4.00 3.35 0.02 0.05 1578.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6043 0.54 0.4918 0.45 0.38 -
Adjusted Per Share Value based on latest NOSH - 591,700
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.80 7.68 8.41 7.67 7.69 6.77 7.43 11.97%
EPS 1.50 1.51 1.53 1.74 1.47 0.93 1.72 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 29.6892 0.2346 0.2164 20.9129 13.0609 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - -
Price 0.31 0.345 0.375 0.335 0.34 0.365 0.00 -
P/RPS 1.55 1.91 219.12 1.90 1.95 250.58 0.00 -
P/EPS 9.09 9.72 1,200.43 8.37 10.15 1,825.00 0.00 -
EY 11.00 10.29 0.08 11.94 9.85 0.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.62 0.62 0.69 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 22/05/14 26/02/14 18/11/13 19/08/13 27/05/13 23/01/13 -
Price 0.315 0.31 0.29 0.42 0.355 0.38 0.00 -
P/RPS 1.58 1.71 169.45 2.38 2.03 260.87 0.00 -
P/EPS 9.24 8.73 928.33 10.50 10.60 1,900.00 0.00 -
EY 10.82 11.45 0.11 9.52 9.44 0.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.48 0.78 0.72 0.84 0.00 -

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