[APM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.69%
YoY- 11.21%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,248,036 1,296,250 1,247,218 1,111,110 1,157,038 1,198,872 807,702 7.51%
PBT 120,770 149,792 177,012 171,630 167,324 182,518 80,464 6.99%
Tax -35,542 -34,330 -39,328 -36,280 -39,466 -42,650 -16,236 13.94%
NP 85,228 115,462 137,684 135,350 127,858 139,868 64,228 4.82%
-
NP to SH 72,254 101,910 126,048 124,176 111,664 124,962 55,658 4.44%
-
Tax Rate 29.43% 22.92% 22.22% 21.14% 23.59% 23.37% 20.18% -
Total Cost 1,162,808 1,180,788 1,109,534 975,760 1,029,180 1,059,004 743,474 7.73%
-
Net Worth 1,155,985 941,219 919,629 855,104 774,955 688,797 608,327 11.28%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 29,339 29,351 156,532 39,135 39,139 31,308 23,701 3.61%
Div Payout % 40.61% 28.80% 124.19% 31.52% 35.05% 25.05% 42.58% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,155,985 941,219 919,629 855,104 774,955 688,797 608,327 11.28%
NOSH 195,598 195,679 195,665 195,676 195,695 195,681 197,508 -0.16%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.83% 8.91% 11.04% 12.18% 11.05% 11.67% 7.95% -
ROE 6.25% 10.83% 13.71% 14.52% 14.41% 18.14% 9.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 638.06 662.43 637.42 567.83 591.24 612.67 408.94 7.69%
EPS 36.94 52.08 64.42 63.46 57.06 63.86 28.18 4.61%
DPS 15.00 15.00 80.00 20.00 20.00 16.00 12.00 3.78%
NAPS 5.91 4.81 4.70 4.37 3.96 3.52 3.08 11.46%
Adjusted Per Share Value based on latest NOSH - 195,736
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 619.07 642.98 618.66 551.15 573.93 594.68 400.65 7.51%
EPS 35.84 50.55 62.52 61.60 55.39 61.99 27.61 4.44%
DPS 14.55 14.56 77.65 19.41 19.41 15.53 11.76 3.61%
NAPS 5.7341 4.6687 4.5617 4.2416 3.844 3.4167 3.0175 11.28%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.78 5.98 4.99 4.74 4.88 4.16 1.80 -
P/RPS 0.75 0.90 0.78 0.83 0.83 0.68 0.44 9.29%
P/EPS 12.94 11.48 7.75 7.47 8.55 6.51 6.39 12.47%
EY 7.73 8.71 12.91 13.39 11.69 15.35 15.66 -11.09%
DY 3.14 2.51 16.03 4.22 4.10 3.85 6.67 -11.79%
P/NAPS 0.81 1.24 1.06 1.08 1.23 1.18 0.58 5.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 27/08/14 28/08/13 15/08/12 18/08/11 18/08/10 21/08/09 -
Price 4.15 6.05 5.40 5.00 4.90 4.91 1.91 -
P/RPS 0.65 0.91 0.85 0.88 0.83 0.80 0.47 5.55%
P/EPS 11.23 11.62 8.38 7.88 8.59 7.69 6.78 8.76%
EY 8.90 8.61 11.93 12.69 11.64 13.01 14.75 -8.07%
DY 3.61 2.48 14.81 4.00 4.08 3.26 6.28 -8.81%
P/NAPS 0.70 1.26 1.15 1.14 1.24 1.39 0.62 2.04%

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