[APM] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 8.67%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,273,020 1,232,496 1,141,308 1,108,376 1,204,636 1,140,512 763,352 8.89%
PBT 133,312 148,836 158,084 174,040 170,336 148,504 60,056 14.20%
Tax -48,652 -33,800 -35,208 -32,044 -41,980 -32,644 -13,388 23.98%
NP 84,660 115,036 122,876 141,996 128,356 115,860 46,668 10.43%
-
NP to SH 71,308 101,636 112,568 130,284 111,052 103,740 41,048 9.63%
-
Tax Rate 36.49% 22.71% 22.27% 18.41% 24.65% 21.98% 22.29% -
Total Cost 1,188,360 1,117,460 1,018,432 966,380 1,076,280 1,024,652 716,684 8.78%
-
Net Worth 1,164,332 945,105 910,016 857,337 766,955 667,459 601,088 11.64%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,164,332 945,105 910,016 857,337 766,955 667,459 601,088 11.64%
NOSH 195,686 195,755 195,702 195,739 195,651 195,735 197,726 -0.17%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.65% 9.33% 10.77% 12.81% 10.66% 10.16% 6.11% -
ROE 6.12% 10.75% 12.37% 15.20% 14.48% 15.54% 6.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 650.54 629.61 583.19 566.25 615.70 582.68 386.06 9.08%
EPS 36.44 51.92 57.52 66.56 56.76 53.00 20.76 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.95 4.828 4.65 4.38 3.92 3.41 3.04 11.83%
Adjusted Per Share Value based on latest NOSH - 195,739
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 631.46 611.36 566.13 549.79 597.54 565.73 378.65 8.89%
EPS 35.37 50.41 55.84 64.63 55.09 51.46 20.36 9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7755 4.688 4.514 4.2527 3.8043 3.3108 2.9816 11.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.65 6.18 4.95 4.59 5.28 3.97 1.50 -
P/RPS 0.71 0.98 0.85 0.81 0.86 0.68 0.39 10.49%
P/EPS 12.76 11.90 8.61 6.90 9.30 7.49 7.23 9.92%
EY 7.84 8.40 11.62 14.50 10.75 13.35 13.84 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.28 1.06 1.05 1.35 1.16 0.49 8.05%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 20/05/14 15/05/13 17/05/12 18/05/11 26/05/10 28/05/09 -
Price 5.15 6.25 5.44 4.70 4.82 4.31 1.80 -
P/RPS 0.79 0.99 0.93 0.83 0.78 0.74 0.47 9.03%
P/EPS 14.13 12.04 9.46 7.06 8.49 8.13 8.67 8.47%
EY 7.08 8.31 10.57 14.16 11.78 12.30 11.53 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.29 1.17 1.07 1.23 1.26 0.59 6.68%

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