[APM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.48%
YoY- 10.99%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,173,144 1,253,369 1,270,193 1,120,374 1,167,650 1,187,884 866,129 5.18%
PBT 102,725 146,182 187,177 170,769 173,381 185,044 93,934 1.50%
Tax -30,669 -34,985 -43,514 -36,282 -44,588 -44,392 -22,005 5.68%
NP 72,056 111,197 143,662 134,486 128,793 140,652 71,929 0.02%
-
NP to SH 61,038 98,284 131,726 122,337 110,225 125,529 62,926 -0.50%
-
Tax Rate 29.86% 23.93% 23.25% 21.25% 25.72% 23.99% 23.43% -
Total Cost 1,101,088 1,142,172 1,126,530 985,888 1,038,857 1,047,232 794,200 5.59%
-
Net Worth 1,169,408 949,052 888,352 782,699 788,721 706,444 621,506 11.10%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,555 19,568 104,358 26,089 57,409 20,873 15,784 3.63%
Div Payout % 32.04% 19.91% 79.22% 21.33% 52.08% 16.63% 25.08% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,169,408 949,052 888,352 782,699 788,721 706,444 621,506 11.10%
NOSH 195,553 195,680 195,672 195,674 195,712 195,691 197,303 -0.14%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.14% 8.87% 11.31% 12.00% 11.03% 11.84% 8.30% -
ROE 5.22% 10.36% 14.83% 15.63% 13.98% 17.77% 10.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 599.91 640.52 649.14 572.57 596.62 607.02 438.98 5.34%
EPS 31.21 50.23 67.32 62.52 56.32 64.15 31.89 -0.35%
DPS 10.00 10.00 53.33 13.33 29.33 10.67 8.00 3.78%
NAPS 5.98 4.85 4.54 4.00 4.03 3.61 3.15 11.26%
Adjusted Per Share Value based on latest NOSH - 206,286
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 581.92 621.71 630.06 555.74 579.19 589.23 429.63 5.18%
EPS 30.28 48.75 65.34 60.68 54.68 62.27 31.21 -0.50%
DPS 9.70 9.71 51.77 12.94 28.48 10.35 7.83 3.63%
NAPS 5.8006 4.7076 4.4065 3.8824 3.9123 3.5042 3.0829 11.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.01 5.90 5.67 4.96 4.50 4.73 2.14 -
P/RPS 0.67 0.92 0.87 0.87 0.75 0.78 0.49 5.35%
P/EPS 12.85 11.75 8.42 7.93 7.99 7.37 6.71 11.43%
EY 7.78 8.51 11.87 12.60 12.52 13.56 14.90 -10.25%
DY 2.49 1.69 9.41 2.69 6.52 2.26 3.74 -6.55%
P/NAPS 0.67 1.22 1.25 1.24 1.12 1.31 0.68 -0.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 21/11/13 28/11/12 17/11/11 18/11/10 18/11/09 -
Price 3.96 5.36 5.90 4.74 4.40 5.36 2.35 -
P/RPS 0.66 0.84 0.91 0.83 0.74 0.88 0.54 3.39%
P/EPS 12.69 10.67 8.76 7.58 7.81 8.36 7.37 9.47%
EY 7.88 9.37 11.41 13.19 12.80 11.97 13.57 -8.65%
DY 2.53 1.87 9.04 2.81 6.67 1.99 3.40 -4.80%
P/NAPS 0.66 1.11 1.30 1.19 1.09 1.48 0.75 -2.10%

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