[APM] YoY 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- 26.31%
YoY- 20.43%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 306,493 305,763 340,001 338,282 278,461 277,360 314,308 -0.41%
PBT 16,488 27,057 37,687 48,985 42,305 41,078 54,133 -17.95%
Tax -7,918 -5,608 -8,715 -10,862 -10,129 -9,238 -13,164 -8.11%
NP 8,570 21,449 28,972 38,123 32,176 31,840 40,969 -22.93%
-
NP to SH 6,376 18,300 25,546 35,547 29,517 28,069 36,546 -25.22%
-
Tax Rate 48.02% 20.73% 23.12% 22.17% 23.94% 22.49% 24.32% -
Total Cost 297,923 284,314 311,029 300,159 246,285 245,520 273,339 1.44%
-
Net Worth 1,167,629 1,155,480 941,580 919,487 855,366 775,127 688,661 9.18%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,779 14,663 14,681 78,254 19,573 19,573 15,651 -7.53%
Div Payout % 153.37% 80.13% 57.47% 220.14% 66.31% 69.74% 42.83% -
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 1,167,629 1,155,480 941,580 919,487 855,366 775,127 688,661 9.18%
NOSH 195,582 195,512 195,754 195,635 195,736 195,739 195,642 -0.00%
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 2.80% 7.01% 8.52% 11.27% 11.55% 11.48% 13.03% -
ROE 0.55% 1.58% 2.71% 3.87% 3.45% 3.62% 5.31% -
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 156.71 156.39 173.69 172.91 142.26 141.70 160.65 -0.41%
EPS 3.26 9.36 13.05 18.17 15.08 14.34 18.68 -25.22%
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 152.03 151.67 168.65 167.80 138.13 137.58 155.91 -0.41%
EPS 3.16 9.08 12.67 17.63 14.64 13.92 18.13 -25.24%
DPS 4.85 7.27 7.28 38.82 9.71 9.71 7.76 -7.52%
NAPS 5.7918 5.7316 4.6705 4.561 4.2429 3.8449 3.416 9.18%
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 2.35 3.06 3.44 2.89 3.33 3.44 2.59 -1.60%
P/EPS 112.88 51.07 45.82 27.46 31.43 34.03 22.27 31.03%
EY 0.89 1.96 2.18 3.64 3.18 2.94 4.49 -23.62%
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 2.24 2.65 3.48 3.12 3.51 3.46 3.06 -5.06%
P/EPS 107.67 44.34 46.36 29.72 33.16 34.17 26.28 26.46%
EY 0.93 2.26 2.16 3.36 3.02 2.93 3.80 -20.89%
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