[APM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -0.83%
YoY- 41.03%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 763,352 943,526 960,265 940,994 925,440 839,243 806,366 -3.58%
PBT 60,056 80,395 88,865 86,260 83,964 78,508 69,417 -9.19%
Tax -13,388 -22,823 -21,901 -20,578 -17,256 -19,172 -16,826 -14.12%
NP 46,668 57,572 66,964 65,682 66,708 59,336 52,590 -7.64%
-
NP to SH 41,048 51,169 61,486 60,100 60,600 53,738 47,472 -9.23%
-
Tax Rate 22.29% 28.39% 24.65% 23.86% 20.55% 24.42% 24.24% -
Total Cost 716,684 885,954 893,301 875,312 858,732 779,907 753,776 -3.30%
-
Net Worth 601,088 599,775 597,970 590,303 588,946 572,274 553,130 5.69%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 29,691 15,840 23,770 - 27,915 13,312 -
Div Payout % - 58.03% 25.76% 39.55% - 51.95% 28.04% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 601,088 599,775 597,970 590,303 588,946 572,274 553,130 5.69%
NOSH 197,726 197,945 198,003 198,088 198,298 199,398 199,685 -0.65%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.11% 6.10% 6.97% 6.98% 7.21% 7.07% 6.52% -
ROE 6.83% 8.53% 10.28% 10.18% 10.29% 9.39% 8.58% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 386.06 476.66 484.97 475.04 466.69 420.89 403.82 -2.95%
EPS 20.76 25.85 31.05 30.34 30.56 26.95 23.77 -8.62%
DPS 0.00 15.00 8.00 12.00 0.00 14.00 6.67 -
NAPS 3.04 3.03 3.02 2.98 2.97 2.87 2.77 6.39%
Adjusted Per Share Value based on latest NOSH - 197,875
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 378.65 468.02 476.32 466.76 459.05 416.29 399.98 -3.58%
EPS 20.36 25.38 30.50 29.81 30.06 26.66 23.55 -9.23%
DPS 0.00 14.73 7.86 11.79 0.00 13.85 6.60 -
NAPS 2.9816 2.9751 2.9661 2.9281 2.9214 2.8387 2.7437 5.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.50 1.49 1.85 2.05 2.20 2.33 2.01 -
P/RPS 0.39 0.31 0.38 0.43 0.47 0.55 0.50 -15.25%
P/EPS 7.23 5.76 5.96 6.76 7.20 8.65 8.45 -9.86%
EY 13.84 17.35 16.79 14.80 13.89 11.57 11.83 11.01%
DY 0.00 10.07 4.32 5.85 0.00 6.01 3.32 -
P/NAPS 0.49 0.49 0.61 0.69 0.74 0.81 0.73 -23.31%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 -
Price 1.80 1.53 1.53 2.11 2.16 2.05 2.33 -
P/RPS 0.47 0.32 0.32 0.44 0.46 0.49 0.58 -13.07%
P/EPS 8.67 5.92 4.93 6.95 7.07 7.61 9.80 -7.83%
EY 11.53 16.90 20.30 14.38 14.15 13.15 10.20 8.50%
DY 0.00 9.80 5.23 5.69 0.00 6.83 2.86 -
P/NAPS 0.59 0.50 0.51 0.71 0.73 0.71 0.84 -20.96%

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