[APM] YoY 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- 2.2%
YoY- 22.46%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 313,289 255,840 291,902 329,036 284,726 297,219 291,477 1.20%
PBT 26,695 16,659 34,741 51,877 42,262 46,374 47,524 -9.15%
Tax -5,375 -5,231 -9,074 -12,972 -9,072 -13,708 -11,969 -12.48%
NP 21,320 11,428 25,667 38,905 33,190 32,666 35,555 -8.16%
-
NP to SH 17,457 9,652 22,758 36,329 29,665 26,837 31,666 -9.44%
-
Tax Rate 20.13% 31.40% 26.12% 25.01% 21.47% 29.56% 25.19% -
Total Cost 291,969 244,412 266,235 290,131 251,536 264,553 255,922 2.21%
-
Net Worth 1,185,263 1,170,770 949,065 888,651 825,146 788,862 706,515 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 - - - - - - - -
Div Payout % - - - - - - - -
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 1,170,770 949,065 888,651 825,146 788,862 706,515 8.99%
NOSH 201,600 195,780 195,683 195,738 206,286 195,747 195,710 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 6.81% 4.47% 8.79% 11.82% 11.66% 10.99% 12.20% -
ROE 1.47% 0.82% 2.40% 4.09% 3.60% 3.40% 4.48% -
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 160.18 130.68 149.17 168.10 138.02 151.84 148.93 1.21%
EPS 8.92 4.93 11.63 18.56 15.16 13.71 16.18 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 155.40 126.90 144.79 163.21 141.23 147.43 144.58 1.20%
EPS 8.66 4.79 11.29 18.02 14.71 13.31 15.71 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8793 5.8074 4.7077 4.408 4.093 3.913 3.5045 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 2.12 3.07 3.96 3.37 3.59 2.96 3.18 -6.52%
P/EPS 38.09 81.34 50.73 30.55 34.49 32.82 29.23 4.50%
EY 2.63 1.23 1.97 3.27 2.90 3.05 3.42 -4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.12 3.03 3.59 3.51 3.43 2.90 3.60 -8.43%
P/EPS 38.09 80.32 46.09 31.79 32.96 32.09 33.13 2.35%
EY 2.63 1.24 2.17 3.15 3.03 3.12 3.02 -2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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