[APM] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.49%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,188,519 1,236,630 1,152,839 1,227,870 1,259,020 1,123,147 1,182,069 0.09%
PBT 71,384 83,207 95,026 145,285 182,004 159,524 175,035 -13.87%
Tax -21,420 -23,836 -23,113 -34,133 -40,635 -34,337 -37,353 -8.84%
NP 49,964 59,371 71,913 111,152 141,369 125,187 137,682 -15.53%
-
NP to SH 39,095 48,582 60,490 98,403 128,290 113,601 119,891 -17.02%
-
Tax Rate 30.01% 28.65% 24.32% 23.49% 22.33% 21.52% 21.34% -
Total Cost 1,138,555 1,177,259 1,080,926 1,116,718 1,117,651 997,960 1,044,387 1.44%
-
Net Worth 1,230,229 1,200,904 1,183,202 1,142,719 988,198 888,463 829,675 6.77%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 25,426 29,338 38,136 38,155 82,186 46,967 62,617 -13.93%
Div Payout % 65.04% 60.39% 63.05% 38.78% 64.06% 41.34% 52.23% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,230,229 1,200,904 1,183,202 1,142,719 988,198 888,463 829,675 6.77%
NOSH 201,600 201,600 195,570 195,671 195,682 195,696 195,678 0.49%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.20% 4.80% 6.24% 9.05% 11.23% 11.15% 11.65% -
ROE 3.18% 4.05% 5.11% 8.61% 12.98% 12.79% 14.45% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 607.67 632.27 589.47 627.52 643.40 573.92 604.09 0.09%
EPS 19.99 24.84 30.93 50.29 65.56 58.05 61.27 -17.01%
DPS 13.00 15.00 19.50 19.50 42.00 24.00 32.00 -13.92%
NAPS 6.29 6.14 6.05 5.84 5.05 4.54 4.24 6.78%
Adjusted Per Share Value based on latest NOSH - 195,641
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 589.54 613.41 571.84 609.06 624.51 557.12 586.34 0.09%
EPS 19.39 24.10 30.00 48.81 63.64 56.35 59.47 -17.02%
DPS 12.61 14.55 18.92 18.93 40.77 23.30 31.06 -13.93%
NAPS 6.1023 5.9569 5.8691 5.6683 4.9018 4.4071 4.1155 6.77%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.59 3.46 3.85 4.84 5.79 4.71 4.45 -
P/RPS 0.59 0.55 0.65 0.77 0.90 0.82 0.74 -3.70%
P/EPS 17.96 13.93 12.45 9.62 8.83 8.11 7.26 16.27%
EY 5.57 7.18 8.03 10.39 11.32 12.32 13.77 -13.99%
DY 3.62 4.34 5.06 4.03 7.25 5.10 7.19 -10.79%
P/NAPS 0.57 0.56 0.64 0.83 1.15 1.04 1.05 -9.67%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 27/02/15 27/02/14 27/02/13 24/02/12 -
Price 3.55 3.48 3.82 4.97 6.12 5.33 4.31 -
P/RPS 0.58 0.55 0.65 0.79 0.95 0.93 0.71 -3.31%
P/EPS 17.76 14.01 12.35 9.88 9.33 9.18 7.03 16.68%
EY 5.63 7.14 8.10 10.12 10.71 10.89 14.22 -14.29%
DY 3.66 4.31 5.10 3.92 6.86 4.50 7.42 -11.10%
P/NAPS 0.56 0.57 0.63 0.85 1.21 1.17 1.02 -9.50%

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