[APM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.24%
YoY- 14.13%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,167,701 1,246,402 1,235,511 1,146,612 1,163,671 1,159,849 872,924 4.96%
PBT 112,692 151,258 171,830 173,077 175,782 168,964 84,197 4.97%
Tax -30,896 -34,238 -39,762 -31,124 -44,342 -35,144 -22,901 5.11%
NP 81,796 117,020 132,068 141,953 131,440 133,820 61,296 4.92%
-
NP to SH 70,468 103,208 121,866 128,976 113,011 119,603 52,249 5.10%
-
Tax Rate 27.42% 22.64% 23.14% 17.98% 25.23% 20.80% 27.20% -
Total Cost 1,085,905 1,129,382 1,103,443 1,004,659 1,032,231 1,026,029 811,628 4.96%
-
Net Worth 1,170,770 949,065 888,651 825,146 788,862 706,515 620,578 11.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 38,140 38,168 110,559 62,628 19,573 35,248 29,667 4.27%
Div Payout % 54.12% 36.98% 90.72% 48.56% 17.32% 29.47% 56.78% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,170,770 949,065 888,651 825,146 788,862 706,515 620,578 11.15%
NOSH 195,780 195,683 195,738 206,286 195,747 195,710 197,009 -0.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.00% 9.39% 10.69% 12.38% 11.30% 11.54% 7.02% -
ROE 6.02% 10.87% 13.71% 15.63% 14.33% 16.93% 8.42% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 596.43 636.95 631.21 555.83 594.48 592.63 443.09 5.07%
EPS 35.99 52.74 62.26 62.52 57.73 61.11 26.52 5.21%
DPS 19.50 19.50 56.50 30.36 10.00 18.00 15.00 4.46%
NAPS 5.98 4.85 4.54 4.00 4.03 3.61 3.15 11.26%
Adjusted Per Share Value based on latest NOSH - 206,286
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 579.22 618.25 612.85 568.76 577.22 575.32 433.00 4.96%
EPS 34.95 51.19 60.45 63.98 56.06 59.33 25.92 5.10%
DPS 18.92 18.93 54.84 31.07 9.71 17.48 14.72 4.27%
NAPS 5.8074 4.7077 4.408 4.093 3.913 3.5045 3.0783 11.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.01 5.90 5.67 4.96 4.50 4.73 2.14 -
P/RPS 0.67 0.93 0.90 0.89 0.76 0.80 0.48 5.71%
P/EPS 11.14 11.19 9.11 7.93 7.79 7.74 8.07 5.51%
EY 8.98 8.94 10.98 12.61 12.83 12.92 12.39 -5.22%
DY 4.86 3.31 9.96 6.12 2.22 3.81 7.01 -5.91%
P/NAPS 0.67 1.22 1.25 1.24 1.12 1.31 0.68 -0.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 21/11/13 28/11/12 17/11/11 18/11/10 18/11/09 -
Price 3.96 5.36 5.90 4.74 4.40 5.36 2.35 -
P/RPS 0.66 0.84 0.93 0.85 0.74 0.90 0.53 3.72%
P/EPS 11.00 10.16 9.48 7.58 7.62 8.77 8.86 3.66%
EY 9.09 9.84 10.55 13.19 13.12 11.40 11.29 -3.54%
DY 4.92 3.64 9.58 6.41 2.27 3.36 6.38 -4.23%
P/NAPS 0.66 1.11 1.30 1.19 1.09 1.48 0.75 -2.10%

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