[APM] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 48.07%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 940,027 952,645 840,281 875,738 890,913 649,597 720,199 4.53%
PBT 109,637 140,383 128,077 130,036 138,783 70,451 66,649 8.64%
Tax -26,239 -32,636 -27,212 -33,441 -33,294 -16,504 -16,426 8.11%
NP 83,398 107,747 100,865 96,595 105,489 53,947 50,223 8.81%
-
NP to SH 73,713 98,795 91,753 82,669 94,147 47,195 46,115 8.12%
-
Tax Rate 23.93% 23.25% 21.25% 25.72% 23.99% 23.43% 24.65% -
Total Cost 856,629 844,898 739,416 779,143 785,424 595,650 669,976 4.17%
-
Net Worth 949,052 888,352 782,699 788,721 706,444 621,506 597,970 7.99%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 14,676 78,268 19,567 43,056 15,655 11,838 11,880 3.58%
Div Payout % 19.91% 79.22% 21.33% 52.08% 16.63% 25.08% 25.76% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 949,052 888,352 782,699 788,721 706,444 621,506 597,970 7.99%
NOSH 195,680 195,672 195,674 195,712 195,691 197,303 198,003 -0.19%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.87% 11.31% 12.00% 11.03% 11.84% 8.30% 6.97% -
ROE 7.77% 11.12% 11.72% 10.48% 13.33% 7.59% 7.71% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 480.39 486.86 429.43 447.46 455.26 329.24 363.73 4.74%
EPS 37.67 50.49 46.89 42.24 48.11 23.92 23.29 8.33%
DPS 7.50 40.00 10.00 22.00 8.00 6.00 6.00 3.78%
NAPS 4.85 4.54 4.00 4.03 3.61 3.15 3.02 8.21%
Adjusted Per Share Value based on latest NOSH - 195,747
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 466.28 472.54 416.81 434.39 441.92 322.22 357.24 4.53%
EPS 36.56 49.01 45.51 41.01 46.70 23.41 22.87 8.12%
DPS 7.28 38.82 9.71 21.36 7.77 5.87 5.89 3.59%
NAPS 4.7076 4.4065 3.8824 3.9123 3.5042 3.0829 2.9661 7.99%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.90 5.67 4.96 4.50 4.73 2.14 1.85 -
P/RPS 1.23 1.16 1.16 1.01 1.04 0.65 0.51 15.79%
P/EPS 15.66 11.23 10.58 10.65 9.83 8.95 7.94 11.97%
EY 6.38 8.90 9.45 9.39 10.17 11.18 12.59 -10.70%
DY 1.27 7.05 2.02 4.89 1.69 2.80 3.24 -14.44%
P/NAPS 1.22 1.25 1.24 1.12 1.31 0.68 0.61 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 21/11/13 28/11/12 17/11/11 18/11/10 18/11/09 17/11/08 -
Price 5.36 5.90 4.74 4.40 5.36 2.35 1.53 -
P/RPS 1.12 1.21 1.10 0.98 1.18 0.71 0.42 17.75%
P/EPS 14.23 11.69 10.11 10.42 11.14 9.82 6.57 13.74%
EY 7.03 8.56 9.89 9.60 8.98 10.18 15.22 -12.07%
DY 1.40 6.78 2.11 5.00 1.49 2.55 3.92 -15.76%
P/NAPS 1.11 1.30 1.19 1.09 1.48 0.75 0.51 13.83%

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