[APM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -7.14%
YoY- -5.25%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,152,839 1,227,870 1,259,020 1,123,147 1,182,069 1,178,846 918,533 3.85%
PBT 95,026 145,285 182,004 159,524 175,035 184,529 100,632 -0.95%
Tax -23,113 -34,133 -40,635 -34,337 -37,353 -44,195 -18,354 3.91%
NP 71,913 111,152 141,369 125,187 137,682 140,334 82,278 -2.21%
-
NP to SH 60,490 98,403 128,290 113,601 119,891 124,489 72,651 -3.00%
-
Tax Rate 24.32% 23.49% 22.33% 21.52% 21.34% 23.95% 18.24% -
Total Cost 1,080,926 1,116,718 1,117,651 997,960 1,044,387 1,038,512 836,255 4.36%
-
Net Worth 1,183,202 1,142,719 988,198 888,463 829,675 737,814 645,961 10.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 38,136 38,155 82,186 46,967 62,617 39,141 31,510 3.23%
Div Payout % 63.05% 38.78% 64.06% 41.34% 52.23% 31.44% 43.37% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,183,202 1,142,719 988,198 888,463 829,675 737,814 645,961 10.60%
NOSH 195,570 195,671 195,682 195,696 195,678 195,706 196,939 -0.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.24% 9.05% 11.23% 11.15% 11.65% 11.90% 8.96% -
ROE 5.11% 8.61% 12.98% 12.79% 14.45% 16.87% 11.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 589.47 627.52 643.40 573.92 604.09 602.35 466.40 3.97%
EPS 30.93 50.29 65.56 58.05 61.27 63.61 36.89 -2.89%
DPS 19.50 19.50 42.00 24.00 32.00 20.00 16.00 3.35%
NAPS 6.05 5.84 5.05 4.54 4.24 3.77 3.28 10.73%
Adjusted Per Share Value based on latest NOSH - 195,788
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 571.84 609.06 624.51 557.12 586.34 584.75 455.62 3.85%
EPS 30.00 48.81 63.64 56.35 59.47 61.75 36.04 -3.00%
DPS 18.92 18.93 40.77 23.30 31.06 19.42 15.63 3.23%
NAPS 5.8691 5.6683 4.9018 4.4071 4.1155 3.6598 3.2042 10.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.85 4.84 5.79 4.71 4.45 5.70 2.66 -
P/RPS 0.65 0.77 0.90 0.82 0.74 0.95 0.57 2.21%
P/EPS 12.45 9.62 8.83 8.11 7.26 8.96 7.21 9.52%
EY 8.03 10.39 11.32 12.32 13.77 11.16 13.87 -8.70%
DY 5.06 4.03 7.25 5.10 7.19 3.51 6.02 -2.85%
P/NAPS 0.64 0.83 1.15 1.04 1.05 1.51 0.81 -3.84%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 24/02/12 23/02/11 25/02/10 -
Price 3.82 4.97 6.12 5.33 4.31 5.10 3.78 -
P/RPS 0.65 0.79 0.95 0.93 0.71 0.85 0.81 -3.59%
P/EPS 12.35 9.88 9.33 9.18 7.03 8.02 10.25 3.15%
EY 8.10 10.12 10.71 10.89 14.22 12.47 9.76 -3.05%
DY 5.10 3.92 6.86 4.50 7.42 3.92 4.23 3.16%
P/NAPS 0.63 0.85 1.21 1.17 1.02 1.35 1.15 -9.53%

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