[APM] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -7.71%
YoY- -28.36%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,152,839 1,167,701 1,203,763 1,238,001 1,227,870 1,246,402 1,283,536 -6.89%
PBT 95,026 112,692 130,774 141,404 145,285 151,258 168,394 -31.64%
Tax -23,113 -30,896 -34,739 -37,846 -34,133 -34,238 -38,136 -28.31%
NP 71,913 81,796 96,035 103,558 111,152 117,020 130,258 -32.62%
-
NP to SH 60,490 70,468 83,575 90,821 98,403 103,208 116,779 -35.42%
-
Tax Rate 24.32% 27.42% 26.56% 26.76% 23.49% 22.64% 22.65% -
Total Cost 1,080,926 1,085,905 1,107,728 1,134,443 1,116,718 1,129,382 1,153,278 -4.21%
-
Net Worth 1,183,611 1,170,770 1,155,480 1,164,332 1,142,548 949,065 941,580 16.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 38,140 38,140 38,140 38,158 38,158 38,168 38,168 -0.04%
Div Payout % 63.05% 54.12% 45.64% 42.02% 38.78% 36.98% 32.68% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,183,611 1,170,770 1,155,480 1,164,332 1,142,548 949,065 941,580 16.42%
NOSH 195,638 195,780 195,512 195,686 195,641 195,683 195,754 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.24% 7.00% 7.98% 8.36% 9.05% 9.39% 10.15% -
ROE 5.11% 6.02% 7.23% 7.80% 8.61% 10.87% 12.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 589.27 596.43 615.70 632.65 627.61 636.95 655.69 -6.85%
EPS 30.92 35.99 42.75 46.41 50.30 52.74 59.66 -35.40%
DPS 19.50 19.50 19.50 19.50 19.50 19.50 19.50 0.00%
NAPS 6.05 5.98 5.91 5.95 5.84 4.85 4.81 16.47%
Adjusted Per Share Value based on latest NOSH - 195,686
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 571.84 579.22 597.10 614.09 609.06 618.25 636.67 -6.89%
EPS 30.00 34.95 41.46 45.05 48.81 51.19 57.93 -35.43%
DPS 18.92 18.92 18.92 18.93 18.93 18.93 18.93 -0.03%
NAPS 5.8711 5.8074 5.7316 5.7755 5.6674 4.7077 4.6705 16.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.85 4.01 4.78 4.65 4.84 5.90 5.98 -
P/RPS 0.65 0.67 0.78 0.74 0.77 0.93 0.91 -20.04%
P/EPS 12.45 11.14 11.18 10.02 9.62 11.19 10.02 15.53%
EY 8.03 8.98 8.94 9.98 10.39 8.94 9.98 -13.45%
DY 5.06 4.86 4.08 4.19 4.03 3.31 3.26 33.94%
P/NAPS 0.64 0.67 0.81 0.78 0.83 1.22 1.24 -35.57%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 21/08/15 14/05/15 27/02/15 26/11/14 27/08/14 -
Price 3.82 3.96 4.15 5.15 4.97 5.36 6.05 -
P/RPS 0.65 0.66 0.67 0.81 0.79 0.84 0.92 -20.62%
P/EPS 12.35 11.00 9.71 11.10 9.88 10.16 10.14 14.00%
EY 8.09 9.09 10.30 9.01 10.12 9.84 9.86 -12.32%
DY 5.10 4.92 4.70 3.79 3.92 3.64 3.22 35.76%
P/NAPS 0.63 0.66 0.70 0.87 0.85 1.11 1.26 -36.92%

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