[APM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.55%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,108,376 1,182,069 1,167,650 1,157,038 1,204,636 1,178,846 1,187,884 -4.50%
PBT 174,040 175,035 173,381 167,324 170,336 184,529 185,044 -4.00%
Tax -32,044 -37,353 -44,588 -39,466 -41,980 -44,195 -44,392 -19.51%
NP 141,996 137,682 128,793 127,858 128,356 140,334 140,652 0.63%
-
NP to SH 130,284 119,891 110,225 111,664 111,052 124,489 125,529 2.50%
-
Tax Rate 18.41% 21.34% 25.72% 23.59% 24.65% 23.95% 23.99% -
Total Cost 966,380 1,044,387 1,038,857 1,029,180 1,076,280 1,038,512 1,047,232 -5.21%
-
Net Worth 857,337 829,675 788,721 774,955 766,955 737,814 706,444 13.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 62,617 57,409 39,139 - 39,141 20,873 -
Div Payout % - 52.23% 52.08% 35.05% - 31.44% 16.63% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 857,337 829,675 788,721 774,955 766,955 737,814 706,444 13.76%
NOSH 195,739 195,678 195,712 195,695 195,651 195,706 195,691 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.81% 11.65% 11.03% 11.05% 10.66% 11.90% 11.84% -
ROE 15.20% 14.45% 13.98% 14.41% 14.48% 16.87% 17.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 566.25 604.09 596.62 591.24 615.70 602.35 607.02 -4.52%
EPS 66.56 61.27 56.32 57.06 56.76 63.61 64.15 2.48%
DPS 0.00 32.00 29.33 20.00 0.00 20.00 10.67 -
NAPS 4.38 4.24 4.03 3.96 3.92 3.77 3.61 13.74%
Adjusted Per Share Value based on latest NOSH - 195,739
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 549.79 586.34 579.19 573.93 597.54 584.75 589.23 -4.50%
EPS 64.63 59.47 54.68 55.39 55.09 61.75 62.27 2.50%
DPS 0.00 31.06 28.48 19.41 0.00 19.42 10.35 -
NAPS 4.2527 4.1155 3.9123 3.844 3.8043 3.6598 3.5042 13.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.59 4.45 4.50 4.88 5.28 5.70 4.73 -
P/RPS 0.81 0.74 0.75 0.83 0.86 0.95 0.78 2.54%
P/EPS 6.90 7.26 7.99 8.55 9.30 8.96 7.37 -4.29%
EY 14.50 13.77 12.52 11.69 10.75 11.16 13.56 4.56%
DY 0.00 7.19 6.52 4.10 0.00 3.51 2.26 -
P/NAPS 1.05 1.05 1.12 1.23 1.35 1.51 1.31 -13.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 24/02/12 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 -
Price 4.70 4.31 4.40 4.90 4.82 5.10 5.36 -
P/RPS 0.83 0.71 0.74 0.83 0.78 0.85 0.88 -3.82%
P/EPS 7.06 7.03 7.81 8.59 8.49 8.02 8.36 -10.64%
EY 14.16 14.22 12.80 11.64 11.78 12.47 11.97 11.84%
DY 0.00 7.42 6.67 4.08 0.00 3.92 1.99 -
P/NAPS 1.07 1.02 1.09 1.24 1.23 1.35 1.48 -19.43%

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