[APM] YoY TTM 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- 4.01%
YoY- -1.28%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,238,001 1,281,817 1,131,380 1,158,004 1,194,877 1,012,823 903,004 5.39%
PBT 141,404 179,692 155,535 175,962 189,987 122,744 74,418 11.28%
Tax -37,846 -40,283 -35,129 -34,869 -46,529 -23,168 -21,856 9.57%
NP 103,558 139,409 120,406 141,093 143,458 99,576 52,562 11.96%
-
NP to SH 90,821 126,780 109,172 124,700 126,317 88,324 46,281 11.88%
-
Tax Rate 26.76% 22.42% 22.59% 19.82% 24.49% 18.88% 29.37% -
Total Cost 1,134,443 1,142,408 1,010,974 1,016,911 1,051,419 913,247 850,442 4.91%
-
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 38,158 101,741 51,878 62,628 39,141 31,426 29,710 4.25%
Div Payout % 42.02% 80.25% 47.52% 50.22% 30.99% 35.58% 64.20% -
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 8.36% 10.88% 10.64% 12.18% 12.01% 9.83% 5.82% -
ROE 7.80% 13.41% 12.00% 14.55% 16.47% 13.23% 7.70% -
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 632.65 654.81 578.11 591.61 610.72 517.44 456.69 5.57%
EPS 46.41 64.76 55.78 63.71 64.56 45.12 23.41 12.07%
DPS 19.50 52.00 26.51 32.00 20.00 16.00 15.00 4.46%
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 614.09 635.82 561.20 574.41 592.70 502.39 447.92 5.39%
EPS 45.05 62.89 54.15 61.86 62.66 43.81 22.96 11.88%
DPS 18.93 50.47 25.73 31.07 19.42 15.59 14.74 4.25%
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 0.74 0.94 0.86 0.78 0.86 0.77 0.33 14.40%
P/EPS 10.02 9.54 8.87 7.20 8.18 8.80 6.41 7.72%
EY 9.98 10.48 11.27 13.88 12.23 11.37 15.60 -7.17%
DY 4.19 8.41 5.36 6.97 3.79 4.03 10.00 -13.49%
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 0.81 0.95 0.94 0.79 0.79 0.83 0.39 12.94%
P/EPS 11.10 9.65 9.75 7.38 7.47 9.55 7.69 6.30%
EY 9.01 10.36 10.25 13.55 13.39 10.47 13.00 -5.92%
DY 3.79 8.32 4.87 6.81 4.15 3.71 8.33 -12.29%
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