[APM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -7.89%
YoY- 1.37%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,238,001 1,227,870 1,246,402 1,283,536 1,281,817 1,259,020 1,235,511 0.13%
PBT 141,404 145,285 151,258 168,394 179,692 182,004 171,830 -12.19%
Tax -37,846 -34,133 -34,238 -38,136 -40,283 -40,635 -39,762 -3.24%
NP 103,558 111,152 117,020 130,258 139,409 141,369 132,068 -14.97%
-
NP to SH 90,821 98,403 103,208 116,779 126,780 129,513 121,866 -17.81%
-
Tax Rate 26.76% 23.49% 22.64% 22.65% 22.42% 22.33% 23.14% -
Total Cost 1,134,443 1,116,718 1,129,382 1,153,278 1,142,408 1,117,651 1,103,443 1.86%
-
Net Worth 1,164,332 1,142,548 949,065 941,580 945,105 782,897 888,651 19.75%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 38,158 38,158 38,168 38,168 101,741 101,741 110,559 -50.82%
Div Payout % 42.02% 38.78% 36.98% 32.68% 80.25% 78.56% 90.72% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,164,332 1,142,548 949,065 941,580 945,105 782,897 888,651 19.75%
NOSH 195,686 195,641 195,683 195,754 195,755 195,724 195,738 -0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.36% 9.05% 9.39% 10.15% 10.88% 11.23% 10.69% -
ROE 7.80% 8.61% 10.87% 12.40% 13.41% 16.54% 13.71% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 632.65 627.61 636.95 655.69 654.81 643.26 631.21 0.15%
EPS 46.41 50.30 52.74 59.66 64.76 66.17 62.26 -17.80%
DPS 19.50 19.50 19.50 19.50 52.00 52.00 56.50 -50.82%
NAPS 5.95 5.84 4.85 4.81 4.828 4.00 4.54 19.77%
Adjusted Per Share Value based on latest NOSH - 195,754
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 614.09 609.06 618.25 636.67 635.82 624.51 612.85 0.13%
EPS 45.05 48.81 51.19 57.93 62.89 64.24 60.45 -17.81%
DPS 18.93 18.93 18.93 18.93 50.47 50.47 54.84 -50.82%
NAPS 5.7755 5.6674 4.7077 4.6705 4.688 3.8834 4.408 19.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.65 4.84 5.90 5.98 6.18 5.79 5.67 -
P/RPS 0.74 0.77 0.93 0.91 0.94 0.90 0.90 -12.24%
P/EPS 10.02 9.62 11.19 10.02 9.54 8.75 9.11 6.55%
EY 9.98 10.39 8.94 9.98 10.48 11.43 10.98 -6.17%
DY 4.19 4.03 3.31 3.26 8.41 8.98 9.96 -43.88%
P/NAPS 0.78 0.83 1.22 1.24 1.28 1.45 1.25 -26.99%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 21/11/13 -
Price 5.15 4.97 5.36 6.05 6.25 6.12 5.90 -
P/RPS 0.81 0.79 0.84 0.92 0.95 0.95 0.93 -8.80%
P/EPS 11.10 9.88 10.16 10.14 9.65 9.25 9.48 11.10%
EY 9.01 10.12 9.84 9.86 10.36 10.81 10.55 -9.99%
DY 3.79 3.92 3.64 3.22 8.32 8.50 9.58 -46.13%
P/NAPS 0.87 0.85 1.11 1.26 1.29 1.53 1.30 -23.50%

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