[APM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.9%
YoY- -12.45%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,110,719 1,238,001 1,281,817 1,131,380 1,158,004 1,194,877 1,012,823 1.54%
PBT 75,334 141,404 179,692 155,535 175,962 189,987 122,744 -7.80%
Tax -13,896 -37,846 -40,283 -35,129 -34,869 -46,529 -23,168 -8.15%
NP 61,438 103,558 139,409 120,406 141,093 143,458 99,576 -7.72%
-
NP to SH 52,006 90,821 126,780 109,172 124,700 126,317 88,324 -8.44%
-
Tax Rate 18.45% 26.76% 22.42% 22.59% 19.82% 24.49% 18.88% -
Total Cost 1,049,281 1,134,443 1,142,408 1,010,974 1,016,911 1,051,419 913,247 2.33%
-
Net Worth 1,176,670 1,164,332 945,105 910,016 857,337 766,955 667,459 9.90%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 38,140 38,158 101,741 51,878 62,628 39,141 31,426 3.27%
Div Payout % 73.34% 42.02% 80.25% 47.52% 50.22% 30.99% 35.58% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,176,670 1,164,332 945,105 910,016 857,337 766,955 667,459 9.90%
NOSH 195,460 195,686 195,755 195,702 195,739 195,651 195,735 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.53% 8.36% 10.88% 10.64% 12.18% 12.01% 9.83% -
ROE 4.42% 7.80% 13.41% 12.00% 14.55% 16.47% 13.23% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 568.26 632.65 654.81 578.11 591.61 610.72 517.44 1.57%
EPS 26.61 46.41 64.76 55.78 63.71 64.56 45.12 -8.41%
DPS 19.50 19.50 52.00 26.51 32.00 20.00 16.00 3.34%
NAPS 6.02 5.95 4.828 4.65 4.38 3.92 3.41 9.92%
Adjusted Per Share Value based on latest NOSH - 195,702
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 550.95 614.09 635.82 561.20 574.41 592.70 502.39 1.54%
EPS 25.80 45.05 62.89 54.15 61.86 62.66 43.81 -8.43%
DPS 18.92 18.93 50.47 25.73 31.07 19.42 15.59 3.27%
NAPS 5.8367 5.7755 4.688 4.514 4.2527 3.8043 3.3108 9.90%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.03 4.65 6.18 4.95 4.59 5.28 3.97 -
P/RPS 0.71 0.74 0.94 0.86 0.78 0.86 0.77 -1.34%
P/EPS 15.15 10.02 9.54 8.87 7.20 8.18 8.80 9.46%
EY 6.60 9.98 10.48 11.27 13.88 12.23 11.37 -8.65%
DY 4.84 4.19 8.41 5.36 6.97 3.79 4.03 3.09%
P/NAPS 0.67 0.78 1.28 1.06 1.05 1.35 1.16 -8.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 14/05/15 20/05/14 15/05/13 17/05/12 18/05/11 26/05/10 -
Price 3.82 5.15 6.25 5.44 4.70 4.82 4.31 -
P/RPS 0.67 0.81 0.95 0.94 0.79 0.79 0.83 -3.50%
P/EPS 14.36 11.10 9.65 9.75 7.38 7.47 9.55 7.02%
EY 6.97 9.01 10.36 10.25 13.55 13.39 10.47 -6.55%
DY 5.10 3.79 8.32 4.87 6.81 4.15 3.71 5.44%
P/NAPS 0.63 0.87 1.29 1.17 1.07 1.23 1.26 -10.90%

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