[APM] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -10.79%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,232,496 1,141,308 1,108,376 1,204,636 1,140,512 763,352 925,440 4.88%
PBT 148,836 158,084 174,040 170,336 148,504 60,056 83,964 10.00%
Tax -33,800 -35,208 -32,044 -41,980 -32,644 -13,388 -17,256 11.85%
NP 115,036 122,876 141,996 128,356 115,860 46,668 66,708 9.50%
-
NP to SH 101,636 112,568 130,284 111,052 103,740 41,048 60,600 8.99%
-
Tax Rate 22.71% 22.27% 18.41% 24.65% 21.98% 22.29% 20.55% -
Total Cost 1,117,460 1,018,432 966,380 1,076,280 1,024,652 716,684 858,732 4.48%
-
Net Worth 945,105 910,016 857,337 766,955 667,459 601,088 588,946 8.19%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 945,105 910,016 857,337 766,955 667,459 601,088 588,946 8.19%
NOSH 195,755 195,702 195,739 195,651 195,735 197,726 198,298 -0.21%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.33% 10.77% 12.81% 10.66% 10.16% 6.11% 7.21% -
ROE 10.75% 12.37% 15.20% 14.48% 15.54% 6.83% 10.29% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 629.61 583.19 566.25 615.70 582.68 386.06 466.69 5.11%
EPS 51.92 57.52 66.56 56.76 53.00 20.76 30.56 9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.828 4.65 4.38 3.92 3.41 3.04 2.97 8.43%
Adjusted Per Share Value based on latest NOSH - 195,651
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 611.36 566.13 549.79 597.54 565.73 378.65 459.05 4.88%
EPS 50.41 55.84 64.63 55.09 51.46 20.36 30.06 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.688 4.514 4.2527 3.8043 3.3108 2.9816 2.9214 8.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.18 4.95 4.59 5.28 3.97 1.50 2.20 -
P/RPS 0.98 0.85 0.81 0.86 0.68 0.39 0.47 13.02%
P/EPS 11.90 8.61 6.90 9.30 7.49 7.23 7.20 8.73%
EY 8.40 11.62 14.50 10.75 13.35 13.84 13.89 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.06 1.05 1.35 1.16 0.49 0.74 9.55%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 15/05/13 17/05/12 18/05/11 26/05/10 28/05/09 28/05/08 -
Price 6.25 5.44 4.70 4.82 4.31 1.80 2.16 -
P/RPS 0.99 0.93 0.83 0.78 0.74 0.47 0.46 13.61%
P/EPS 12.04 9.46 7.06 8.49 8.13 8.67 7.07 9.27%
EY 8.31 10.57 14.16 11.78 12.30 11.53 14.15 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.17 1.07 1.23 1.26 0.59 0.73 9.94%

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