[APM] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 7.69%
YoY- 39.4%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 638,624 696,038 698,220 682,974 638,624 659,584 680,529 -4.15%
PBT 58,276 90,468 101,341 100,258 94,032 79,617 78,716 -18.17%
Tax -16,292 -17,972 -23,766 -27,062 -26,064 -22,773 -20,817 -15.08%
NP 41,984 72,496 77,574 73,196 67,968 56,844 57,898 -19.30%
-
NP to SH 41,984 72,496 77,574 73,196 67,968 56,844 57,898 -19.30%
-
Tax Rate 27.96% 19.87% 23.45% 26.99% 27.72% 28.60% 26.45% -
Total Cost 596,640 623,542 620,645 609,778 570,656 602,740 622,630 -2.80%
-
Net Worth 378,706 376,985 354,811 344,807 336,614 318,487 304,411 15.68%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 28,223 24,191 28,229 - 22,173 13,439 -
Div Payout % - 38.93% 31.19% 38.57% - 39.01% 23.21% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 378,706 376,985 354,811 344,807 336,614 318,487 304,411 15.68%
NOSH 201,439 201,596 201,597 201,641 201,565 201,574 201,597 -0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.57% 10.42% 11.11% 10.72% 10.64% 8.62% 8.51% -
ROE 11.09% 19.23% 21.86% 21.23% 20.19% 17.85% 19.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 317.03 345.26 346.34 338.71 316.83 327.22 337.57 -4.10%
EPS 20.84 35.96 38.48 36.30 33.72 28.20 28.72 -19.26%
DPS 0.00 14.00 12.00 14.00 0.00 11.00 6.67 -
NAPS 1.88 1.87 1.76 1.71 1.67 1.58 1.51 15.74%
Adjusted Per Share Value based on latest NOSH - 201,500
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 316.78 345.26 346.34 338.78 316.78 327.17 337.56 -4.15%
EPS 20.83 35.96 38.48 36.31 33.71 28.20 28.72 -19.29%
DPS 0.00 14.00 12.00 14.00 0.00 11.00 6.67 -
NAPS 1.8785 1.87 1.76 1.7104 1.6697 1.5798 1.51 15.68%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.50 3.04 2.85 3.28 2.80 2.14 1.66 -
P/RPS 0.79 0.88 0.82 0.97 0.88 0.65 0.49 37.53%
P/EPS 12.00 8.45 7.41 9.04 8.30 7.59 5.78 62.81%
EY 8.34 11.83 13.50 11.07 12.04 13.18 17.30 -38.54%
DY 0.00 4.61 4.21 4.27 0.00 5.14 4.02 -
P/NAPS 1.33 1.63 1.62 1.92 1.68 1.35 1.10 13.50%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 -
Price 2.50 2.86 2.99 3.10 3.58 2.28 1.90 -
P/RPS 0.79 0.83 0.86 0.92 1.13 0.70 0.56 25.81%
P/EPS 12.00 7.95 7.77 8.54 10.62 8.09 6.62 48.72%
EY 8.34 12.57 12.87 11.71 9.42 12.37 15.12 -32.76%
DY 0.00 4.90 4.01 4.52 0.00 4.82 3.51 -
P/NAPS 1.33 1.53 1.70 1.81 2.14 1.44 1.26 3.67%

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