[APM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 56.76%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 895,917 879,858 940,027 952,645 840,281 875,738 890,913 0.09%
PBT 56,819 77,044 109,637 140,383 128,077 130,036 138,783 -13.81%
Tax -16,239 -23,002 -26,239 -32,636 -27,212 -33,441 -33,294 -11.26%
NP 40,580 54,042 83,398 107,747 100,865 96,595 105,489 -14.70%
-
NP to SH 33,176 45,779 73,713 98,795 91,753 82,669 94,147 -15.94%
-
Tax Rate 28.58% 29.86% 23.93% 23.25% 21.25% 25.72% 23.99% -
Total Cost 855,337 825,816 856,629 844,898 739,416 779,143 785,424 1.43%
-
Net Worth 1,185,263 1,169,408 949,052 888,352 782,699 788,721 706,444 8.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,779 14,666 14,676 78,268 19,567 43,056 15,655 -7.53%
Div Payout % 29.48% 32.04% 19.91% 79.22% 21.33% 52.08% 16.63% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,185,263 1,169,408 949,052 888,352 782,699 788,721 706,444 8.99%
NOSH 201,600 195,553 195,680 195,672 195,674 195,712 195,691 0.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.53% 6.14% 8.87% 11.31% 12.00% 11.03% 11.84% -
ROE 2.80% 3.91% 7.77% 11.12% 11.72% 10.48% 13.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 458.06 449.93 480.39 486.86 429.43 447.46 455.26 0.10%
EPS 16.96 23.41 37.67 50.49 46.89 42.24 48.11 -15.93%
DPS 5.00 7.50 7.50 40.00 10.00 22.00 8.00 -7.52%
NAPS 6.06 5.98 4.85 4.54 4.00 4.03 3.61 9.00%
Adjusted Per Share Value based on latest NOSH - 195,738
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 444.40 436.44 466.28 472.54 416.81 434.39 441.92 0.09%
EPS 16.46 22.71 36.56 49.01 45.51 41.01 46.70 -15.94%
DPS 4.85 7.28 7.28 38.82 9.71 21.36 7.77 -7.54%
NAPS 5.8793 5.8006 4.7076 4.4065 3.8824 3.9123 3.5042 8.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.40 4.01 5.90 5.67 4.96 4.50 4.73 -
P/RPS 0.74 0.89 1.23 1.16 1.16 1.01 1.04 -5.50%
P/EPS 20.04 17.13 15.66 11.23 10.58 10.65 9.83 12.59%
EY 4.99 5.84 6.38 8.90 9.45 9.39 10.17 -11.18%
DY 1.47 1.87 1.27 7.05 2.02 4.89 1.69 -2.29%
P/NAPS 0.56 0.67 1.22 1.25 1.24 1.12 1.31 -13.19%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 20/11/15 26/11/14 21/11/13 28/11/12 17/11/11 18/11/10 -
Price 3.40 3.96 5.36 5.90 4.74 4.40 5.36 -
P/RPS 0.74 0.88 1.12 1.21 1.10 0.98 1.18 -7.47%
P/EPS 20.04 16.92 14.23 11.69 10.11 10.42 11.14 10.27%
EY 4.99 5.91 7.03 8.56 9.89 9.60 8.98 -9.32%
DY 1.47 1.89 1.40 6.78 2.11 5.00 1.49 -0.22%
P/NAPS 0.56 0.66 1.11 1.30 1.19 1.09 1.48 -14.94%

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