[APM] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -12.5%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 318,255 308,124 285,327 277,094 301,159 285,128 190,838 8.89%
PBT 33,328 37,209 39,521 43,510 42,584 37,126 15,014 14.20%
Tax -12,163 -8,450 -8,802 -8,011 -10,495 -8,161 -3,347 23.98%
NP 21,165 28,759 30,719 35,499 32,089 28,965 11,667 10.43%
-
NP to SH 17,827 25,409 28,142 32,571 27,763 25,935 10,262 9.63%
-
Tax Rate 36.49% 22.71% 22.27% 18.41% 24.65% 21.98% 22.29% -
Total Cost 297,090 279,365 254,608 241,595 269,070 256,163 179,171 8.78%
-
Net Worth 1,164,332 945,105 910,016 857,337 766,955 667,459 601,088 11.64%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,164,332 945,105 910,016 857,337 766,955 667,459 601,088 11.64%
NOSH 195,686 195,755 195,702 195,739 195,651 195,735 197,726 -0.17%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.65% 9.33% 10.77% 12.81% 10.66% 10.16% 6.11% -
ROE 1.53% 2.69% 3.09% 3.80% 3.62% 3.89% 1.71% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 162.64 157.40 145.80 141.56 153.93 145.67 96.52 9.08%
EPS 9.11 12.98 14.38 16.64 14.19 13.25 5.19 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.95 4.828 4.65 4.38 3.92 3.41 3.04 11.83%
Adjusted Per Share Value based on latest NOSH - 195,739
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 157.86 152.84 141.53 137.45 149.38 141.43 94.66 8.89%
EPS 8.84 12.60 13.96 16.16 13.77 12.86 5.09 9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7755 4.688 4.514 4.2527 3.8043 3.3108 2.9816 11.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.65 6.18 4.95 4.59 5.28 3.97 1.50 -
P/RPS 2.86 3.93 3.40 3.24 3.43 2.73 1.55 10.74%
P/EPS 51.04 47.61 34.42 27.58 37.21 29.96 28.90 9.93%
EY 1.96 2.10 2.91 3.63 2.69 3.34 3.46 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.28 1.06 1.05 1.35 1.16 0.49 8.05%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 20/05/14 15/05/13 17/05/12 18/05/11 26/05/10 28/05/09 -
Price 5.15 6.25 5.44 4.70 4.82 4.31 1.80 -
P/RPS 3.17 3.97 3.73 3.32 3.13 2.96 1.86 9.28%
P/EPS 56.53 48.15 37.83 28.25 33.97 32.53 34.68 8.48%
EY 1.77 2.08 2.64 3.54 2.94 3.07 2.88 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.29 1.17 1.07 1.23 1.26 0.59 6.68%

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