[APM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 123.95%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 582,628 624,018 648,125 623,609 555,555 578,519 599,436 -0.47%
PBT 30,124 60,385 74,896 88,506 85,815 83,662 91,259 -16.85%
Tax -10,864 -17,771 -17,165 -19,664 -18,140 -19,733 -21,325 -10.62%
NP 19,260 42,614 57,731 68,842 67,675 63,929 69,934 -19.32%
-
NP to SH 15,719 36,127 50,955 63,024 62,088 55,832 62,481 -20.52%
-
Tax Rate 36.06% 29.43% 22.92% 22.22% 21.14% 23.59% 23.37% -
Total Cost 563,368 581,404 590,394 554,767 487,880 514,590 529,502 1.03%
-
Net Worth 1,167,194 1,155,985 941,219 919,629 855,104 774,955 688,797 9.17%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,775 14,669 14,675 78,266 19,567 19,569 15,654 -7.54%
Div Payout % 62.19% 40.61% 28.80% 124.19% 31.52% 35.05% 25.05% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,167,194 1,155,985 941,219 919,629 855,104 774,955 688,797 9.17%
NOSH 195,509 195,598 195,679 195,665 195,676 195,695 195,681 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.31% 6.83% 8.91% 11.04% 12.18% 11.05% 11.67% -
ROE 1.35% 3.13% 5.41% 6.85% 7.26% 7.20% 9.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 298.00 319.03 331.22 318.71 283.92 295.62 306.33 -0.45%
EPS 8.04 18.47 26.04 32.21 31.73 28.53 31.93 -20.51%
DPS 5.00 7.50 7.50 40.00 10.00 10.00 8.00 -7.52%
NAPS 5.97 5.91 4.81 4.70 4.37 3.96 3.52 9.19%
Adjusted Per Share Value based on latest NOSH - 195,635
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 289.00 309.53 321.49 309.33 275.57 286.96 297.34 -0.47%
EPS 7.80 17.92 25.28 31.26 30.80 27.69 30.99 -20.52%
DPS 4.85 7.28 7.28 38.82 9.71 9.71 7.77 -7.54%
NAPS 5.7897 5.7341 4.6687 4.5617 4.2416 3.844 3.4167 9.17%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.68 4.78 5.98 4.99 4.74 4.88 4.16 -
P/RPS 1.23 1.50 1.81 1.57 1.67 1.65 1.36 -1.65%
P/EPS 45.77 25.88 22.96 15.49 14.94 17.10 13.03 23.26%
EY 2.18 3.86 4.35 6.45 6.69 5.85 7.68 -18.91%
DY 1.36 1.57 1.25 8.02 2.11 2.05 1.92 -5.58%
P/NAPS 0.62 0.81 1.24 1.06 1.08 1.23 1.18 -10.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 21/08/15 27/08/14 28/08/13 15/08/12 18/08/11 18/08/10 -
Price 3.51 4.15 6.05 5.40 5.00 4.90 4.91 -
P/RPS 1.18 1.30 1.83 1.69 1.76 1.66 1.60 -4.94%
P/EPS 43.66 22.47 23.23 16.76 15.76 17.17 15.38 18.97%
EY 2.29 4.45 4.30 5.96 6.35 5.82 6.50 -15.94%
DY 1.42 1.81 1.24 7.41 2.00 2.04 1.63 -2.27%
P/NAPS 0.59 0.70 1.26 1.15 1.14 1.24 1.39 -13.29%

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