[CAP] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.91%
YoY- 202.69%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 464,438 443,751 428,764 421,508 418,605 313,802 208,985 70.21%
PBT 121,383 118,491 117,986 110,257 109,000 77,292 50,442 79.47%
Tax -34,129 -32,900 -32,729 -32,147 -25,988 -18,029 -11,267 109.21%
NP 87,254 85,591 85,257 78,110 83,012 59,263 39,175 70.46%
-
NP to SH 87,254 85,591 85,257 78,110 83,012 59,263 39,175 70.46%
-
Tax Rate 28.12% 27.77% 27.74% 29.16% 23.84% 23.33% 22.34% -
Total Cost 377,184 358,160 343,507 343,398 335,593 254,539 169,810 70.15%
-
Net Worth 0 0 0 40,435,729 319,518 294,683 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 0 0 40,435,729 319,518 294,683 0 -
NOSH 600,519 599,068 577,937 66,913,334 591,700 599,194 63,295,001 -95.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.79% 19.29% 19.88% 18.53% 19.83% 18.89% 18.75% -
ROE 0.00% 0.00% 0.00% 0.19% 25.98% 20.11% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 77.34 74.07 74.19 0.63 70.75 52.37 0.33 3688.65%
EPS 14.53 14.29 14.75 0.12 14.03 9.89 0.06 3772.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.6043 0.54 0.4918 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,913,334
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.10 32.58 31.48 30.95 30.74 23.04 15.34 70.24%
EPS 6.41 6.28 6.26 5.74 6.09 4.35 2.88 70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 29.6892 0.2346 0.2164 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.325 0.31 0.345 0.375 0.335 0.34 0.365 -
P/RPS 0.42 0.42 0.47 59.53 0.47 0.65 110.55 -97.55%
P/EPS 2.24 2.17 2.34 321.25 2.39 3.44 589.73 -97.55%
EY 44.71 46.09 42.76 0.31 41.88 29.09 0.17 3991.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.62 0.62 0.69 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 22/05/14 26/02/14 18/11/13 - - -
Price 0.305 0.315 0.31 0.29 0.42 0.00 0.00 -
P/RPS 0.39 0.43 0.42 46.04 0.59 0.00 0.00 -
P/EPS 2.10 2.20 2.10 248.43 2.99 0.00 0.00 -
EY 47.64 45.36 47.59 0.40 33.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.48 0.78 0.00 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