[APM] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 10.27%
YoY- 89.51%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 682,974 638,624 659,584 680,529 693,524 676,772 619,821 6.70%
PBT 100,258 94,032 79,617 78,716 73,772 68,456 55,333 48.78%
Tax -27,062 -26,064 -22,773 -20,817 -21,264 -20,104 -13,660 57.93%
NP 73,196 67,968 56,844 57,898 52,508 48,352 41,673 45.72%
-
NP to SH 73,196 67,968 56,844 57,898 52,508 48,352 41,673 45.72%
-
Tax Rate 26.99% 27.72% 28.60% 26.45% 28.82% 29.37% 24.69% -
Total Cost 609,778 570,656 602,740 622,630 641,016 628,420 578,148 3.62%
-
Net Worth 344,807 336,614 318,487 304,411 288,350 290,112 278,229 15.42%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 28,229 - 22,173 13,439 20,164 - 18,145 34.37%
Div Payout % 38.57% - 39.01% 23.21% 38.40% - 43.54% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 344,807 336,614 318,487 304,411 288,350 290,112 278,229 15.42%
NOSH 201,641 201,565 201,574 201,597 201,643 201,466 201,615 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.72% 10.64% 8.62% 8.51% 7.57% 7.14% 6.72% -
ROE 21.23% 20.19% 17.85% 19.02% 18.21% 16.67% 14.98% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 338.71 316.83 327.22 337.57 343.94 335.92 307.43 6.69%
EPS 36.30 33.72 28.20 28.72 26.04 24.00 20.67 45.71%
DPS 14.00 0.00 11.00 6.67 10.00 0.00 9.00 34.36%
NAPS 1.71 1.67 1.58 1.51 1.43 1.44 1.38 15.41%
Adjusted Per Share Value based on latest NOSH - 201,525
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 338.78 316.78 327.17 337.56 344.01 335.70 307.45 6.70%
EPS 36.31 33.71 28.20 28.72 26.05 23.98 20.67 45.73%
DPS 14.00 0.00 11.00 6.67 10.00 0.00 9.00 34.36%
NAPS 1.7104 1.6697 1.5798 1.51 1.4303 1.439 1.3801 15.42%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.28 2.80 2.14 1.66 1.75 1.74 1.88 -
P/RPS 0.97 0.88 0.65 0.49 0.51 0.52 0.61 36.35%
P/EPS 9.04 8.30 7.59 5.78 6.72 7.25 9.10 -0.44%
EY 11.07 12.04 13.18 17.30 14.88 13.79 10.99 0.48%
DY 4.27 0.00 5.14 4.02 5.71 0.00 4.79 -7.39%
P/NAPS 1.92 1.68 1.35 1.10 1.22 1.21 1.36 25.92%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 13/08/02 15/05/02 27/02/02 19/11/01 23/08/01 24/05/01 22/02/01 -
Price 3.10 3.58 2.28 1.90 2.00 1.63 1.71 -
P/RPS 0.92 1.13 0.70 0.56 0.58 0.49 0.56 39.35%
P/EPS 8.54 10.62 8.09 6.62 7.68 6.79 8.27 2.17%
EY 11.71 9.42 12.37 15.12 13.02 14.72 12.09 -2.11%
DY 4.52 0.00 4.82 3.51 5.00 0.00 5.26 -9.63%
P/NAPS 1.81 2.14 1.44 1.26 1.40 1.13 1.24 28.76%

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