[APM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -11.62%
YoY- -15.31%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,203,763 1,238,001 1,227,870 1,246,402 1,283,536 1,281,817 1,259,020 -2.95%
PBT 130,774 141,404 145,285 151,258 168,394 179,692 182,004 -19.82%
Tax -34,739 -37,846 -34,133 -34,238 -38,136 -40,283 -40,635 -9.94%
NP 96,035 103,558 111,152 117,020 130,258 139,409 141,369 -22.77%
-
NP to SH 83,575 90,821 98,403 103,208 116,779 126,780 129,513 -25.38%
-
Tax Rate 26.56% 26.76% 23.49% 22.64% 22.65% 22.42% 22.33% -
Total Cost 1,107,728 1,134,443 1,116,718 1,129,382 1,153,278 1,142,408 1,117,651 -0.59%
-
Net Worth 1,155,480 1,164,332 1,142,548 949,065 941,580 945,105 782,897 29.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 38,140 38,158 38,158 38,168 38,168 101,741 101,741 -48.10%
Div Payout % 45.64% 42.02% 38.78% 36.98% 32.68% 80.25% 78.56% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,155,480 1,164,332 1,142,548 949,065 941,580 945,105 782,897 29.72%
NOSH 195,512 195,686 195,641 195,683 195,754 195,755 195,724 -0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.98% 8.36% 9.05% 9.39% 10.15% 10.88% 11.23% -
ROE 7.23% 7.80% 8.61% 10.87% 12.40% 13.41% 16.54% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 615.70 632.65 627.61 636.95 655.69 654.81 643.26 -2.88%
EPS 42.75 46.41 50.30 52.74 59.66 64.76 66.17 -25.32%
DPS 19.50 19.50 19.50 19.50 19.50 52.00 52.00 -48.09%
NAPS 5.91 5.95 5.84 4.85 4.81 4.828 4.00 29.81%
Adjusted Per Share Value based on latest NOSH - 195,683
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 597.10 614.09 609.06 618.25 636.67 635.82 624.51 -2.95%
EPS 41.46 45.05 48.81 51.19 57.93 62.89 64.24 -25.37%
DPS 18.92 18.93 18.93 18.93 18.93 50.47 50.47 -48.10%
NAPS 5.7316 5.7755 5.6674 4.7077 4.6705 4.688 3.8834 29.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.78 4.65 4.84 5.90 5.98 6.18 5.79 -
P/RPS 0.78 0.74 0.77 0.93 0.91 0.94 0.90 -9.12%
P/EPS 11.18 10.02 9.62 11.19 10.02 9.54 8.75 17.80%
EY 8.94 9.98 10.39 8.94 9.98 10.48 11.43 -15.14%
DY 4.08 4.19 4.03 3.31 3.26 8.41 8.98 -40.98%
P/NAPS 0.81 0.78 0.83 1.22 1.24 1.28 1.45 -32.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 14/05/15 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 -
Price 4.15 5.15 4.97 5.36 6.05 6.25 6.12 -
P/RPS 0.67 0.81 0.79 0.84 0.92 0.95 0.95 -20.81%
P/EPS 9.71 11.10 9.88 10.16 10.14 9.65 9.25 3.29%
EY 10.30 9.01 10.12 9.84 9.86 10.36 10.81 -3.17%
DY 4.70 3.79 3.92 3.64 3.22 8.32 8.50 -32.70%
P/NAPS 0.70 0.87 0.85 1.11 1.26 1.29 1.53 -40.70%

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