[APM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -18.81%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 340,713 272,981 287,843 306,375 282,866 306,331 287,933 2.84%
PBT 26,388 17,982 35,648 41,621 31,447 45,000 45,746 -8.75%
Tax -7,597 -111 -7,894 -7,999 -7,126 -3,912 -10,901 -5.83%
NP 18,791 17,871 27,754 33,622 24,321 41,088 34,845 -9.77%
-
NP to SH 15,406 14,712 24,690 29,495 21,848 37,223 30,342 -10.67%
-
Tax Rate 28.79% 0.62% 22.14% 19.22% 22.66% 8.69% 23.83% -
Total Cost 321,922 255,110 260,089 272,753 258,545 265,243 253,088 4.08%
-
Net Worth 1,200,904 1,183,611 1,142,548 782,897 888,879 823,916 737,995 8.44%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 19,558 23,476 23,477 23,486 32,305 - 23,490 -3.00%
Div Payout % 126.96% 159.57% 95.09% 79.63% 147.86% - 77.42% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,200,904 1,183,611 1,142,548 782,897 888,879 823,916 737,995 8.44%
NOSH 201,600 195,638 195,641 195,724 195,788 195,704 195,754 0.49%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.52% 6.55% 9.64% 10.97% 8.60% 13.41% 12.10% -
ROE 1.28% 1.24% 2.16% 3.77% 2.46% 4.52% 4.11% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 174.20 139.53 147.13 156.53 144.48 156.53 147.09 2.85%
EPS 7.88 7.52 12.62 15.07 11.16 19.02 15.50 -10.65%
DPS 10.00 12.00 12.00 12.00 16.50 0.00 12.00 -2.99%
NAPS 6.14 6.05 5.84 4.00 4.54 4.21 3.77 8.46%
Adjusted Per Share Value based on latest NOSH - 195,724
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 169.00 135.41 142.78 151.97 140.31 151.95 142.82 2.84%
EPS 7.64 7.30 12.25 14.63 10.84 18.46 15.05 -10.67%
DPS 9.70 11.65 11.65 11.65 16.02 0.00 11.65 -3.00%
NAPS 5.9569 5.8711 5.6674 3.8834 4.4091 4.0869 3.6607 8.44%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.46 3.85 4.84 5.79 4.71 4.45 5.70 -
P/RPS 1.99 2.76 3.29 3.70 3.26 2.84 3.88 -10.52%
P/EPS 43.93 51.20 38.35 38.42 42.21 23.40 36.77 3.00%
EY 2.28 1.95 2.61 2.60 2.37 4.27 2.72 -2.89%
DY 2.89 3.12 2.48 2.07 3.50 0.00 2.11 5.37%
P/NAPS 0.56 0.64 0.83 1.45 1.04 1.06 1.51 -15.22%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 27/02/14 27/02/13 24/02/12 23/02/11 -
Price 3.48 3.82 4.97 6.12 5.33 4.31 5.10 -
P/RPS 2.00 2.74 3.38 3.91 3.69 2.75 3.47 -8.76%
P/EPS 44.18 50.80 39.38 40.61 47.76 22.66 32.90 5.03%
EY 2.26 1.97 2.54 2.46 2.09 4.41 3.04 -4.81%
DY 2.87 3.14 2.41 1.96 3.10 0.00 2.35 3.38%
P/NAPS 0.57 0.63 0.85 1.53 1.17 1.02 1.35 -13.37%

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