[APM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.1%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,246,402 1,235,511 1,146,612 1,163,671 1,159,849 872,924 954,667 4.54%
PBT 151,258 171,830 173,077 175,782 168,964 84,197 93,094 8.42%
Tax -34,238 -39,762 -31,124 -44,342 -35,144 -22,901 -22,978 6.86%
NP 117,020 132,068 141,953 131,440 133,820 61,296 70,116 8.90%
-
NP to SH 103,208 121,866 128,976 113,011 119,603 52,249 64,249 8.21%
-
Tax Rate 22.64% 23.14% 17.98% 25.23% 20.80% 27.20% 24.68% -
Total Cost 1,129,382 1,103,443 1,004,659 1,032,231 1,026,029 811,628 884,551 4.15%
-
Net Worth 949,065 888,651 825,146 788,862 706,515 620,578 597,491 8.01%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 38,168 110,559 62,628 19,573 35,248 29,667 29,728 4.25%
Div Payout % 36.98% 90.72% 48.56% 17.32% 29.47% 56.78% 46.27% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 949,065 888,651 825,146 788,862 706,515 620,578 597,491 8.01%
NOSH 195,683 195,738 206,286 195,747 195,710 197,009 197,844 -0.18%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.39% 10.69% 12.38% 11.30% 11.54% 7.02% 7.34% -
ROE 10.87% 13.71% 15.63% 14.33% 16.93% 8.42% 10.75% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 636.95 631.21 555.83 594.48 592.63 443.09 482.53 4.73%
EPS 52.74 62.26 62.52 57.73 61.11 26.52 32.47 8.41%
DPS 19.50 56.50 30.36 10.00 18.00 15.00 15.00 4.46%
NAPS 4.85 4.54 4.00 4.03 3.61 3.15 3.02 8.21%
Adjusted Per Share Value based on latest NOSH - 195,747
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 618.25 612.85 568.76 577.22 575.32 433.00 473.55 4.54%
EPS 51.19 60.45 63.98 56.06 59.33 25.92 31.87 8.21%
DPS 18.93 54.84 31.07 9.71 17.48 14.72 14.75 4.24%
NAPS 4.7077 4.408 4.093 3.913 3.5045 3.0783 2.9637 8.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.90 5.67 4.96 4.50 4.73 2.14 1.85 -
P/RPS 0.93 0.90 0.89 0.76 0.80 0.48 0.38 16.07%
P/EPS 11.19 9.11 7.93 7.79 7.74 8.07 5.70 11.89%
EY 8.94 10.98 12.61 12.83 12.92 12.39 17.55 -10.62%
DY 3.31 9.96 6.12 2.22 3.81 7.01 8.11 -13.86%
P/NAPS 1.22 1.25 1.24 1.12 1.31 0.68 0.61 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 21/11/13 28/11/12 17/11/11 18/11/10 18/11/09 17/11/08 -
Price 5.36 5.90 4.74 4.40 5.36 2.35 1.53 -
P/RPS 0.84 0.93 0.85 0.74 0.90 0.53 0.32 17.44%
P/EPS 10.16 9.48 7.58 7.62 8.77 8.86 4.71 13.66%
EY 9.84 10.55 13.19 13.12 11.40 11.29 21.23 -12.02%
DY 3.64 9.58 6.41 2.27 3.36 6.38 9.80 -15.20%
P/NAPS 1.11 1.30 1.19 1.09 1.48 0.75 0.51 13.83%

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