[APM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.21%
YoY- -33.29%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 739,966 705,708 664,399 678,956 653,764 638,624 696,038 4.16%
PBT 69,676 63,624 64,481 68,301 60,444 58,276 90,468 -15.99%
Tax -17,128 -16,476 -15,799 -16,554 -16,668 -16,292 -17,972 -3.15%
NP 52,548 47,148 48,682 51,746 43,776 41,984 72,496 -19.32%
-
NP to SH 52,548 47,148 48,682 51,746 43,776 41,984 72,496 -19.32%
-
Tax Rate 24.58% 25.90% 24.50% 24.24% 27.58% 27.96% 19.87% -
Total Cost 687,418 658,560 615,717 627,209 609,988 596,640 623,542 6.72%
-
Net Worth 412,733 414,355 402,829 400,788 384,600 378,706 376,985 6.23%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 20,133 - 22,155 13,426 20,136 - 28,223 -20.17%
Div Payout % 38.31% - 45.51% 25.95% 46.00% - 38.93% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 412,733 414,355 402,829 400,788 384,600 378,706 376,985 6.23%
NOSH 201,333 201,143 201,414 201,401 201,361 201,439 201,596 -0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.10% 6.68% 7.33% 7.62% 6.70% 6.57% 10.42% -
ROE 12.73% 11.38% 12.09% 12.91% 11.38% 11.09% 19.23% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 367.53 350.85 329.87 337.12 324.67 317.03 345.26 4.25%
EPS 26.10 23.44 24.17 25.69 21.74 20.84 35.96 -19.25%
DPS 10.00 0.00 11.00 6.67 10.00 0.00 14.00 -20.11%
NAPS 2.05 2.06 2.00 1.99 1.91 1.88 1.87 6.32%
Adjusted Per Share Value based on latest NOSH - 201,464
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 367.05 350.05 329.56 336.78 324.29 316.78 345.26 4.16%
EPS 26.07 23.39 24.15 25.67 21.71 20.83 35.96 -19.31%
DPS 9.99 0.00 10.99 6.66 9.99 0.00 14.00 -20.16%
NAPS 2.0473 2.0553 1.9982 1.988 1.9077 1.8785 1.87 6.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.50 2.60 2.80 2.73 2.83 2.50 3.04 -
P/RPS 0.68 0.74 0.85 0.81 0.87 0.79 0.88 -15.80%
P/EPS 9.58 11.09 11.58 10.63 13.02 12.00 8.45 8.73%
EY 10.44 9.02 8.63 9.41 7.68 8.34 11.83 -8.00%
DY 4.00 0.00 3.93 2.44 3.53 0.00 4.61 -9.03%
P/NAPS 1.22 1.26 1.40 1.37 1.48 1.33 1.63 -17.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 31/05/04 25/02/04 14/11/03 13/08/03 21/05/03 26/02/03 -
Price 2.50 2.54 2.73 2.78 2.96 2.50 2.86 -
P/RPS 0.68 0.72 0.83 0.82 0.91 0.79 0.83 -12.45%
P/EPS 9.58 10.84 11.29 10.82 13.62 12.00 7.95 13.25%
EY 10.44 9.23 8.85 9.24 7.34 8.34 12.57 -11.65%
DY 4.00 0.00 4.03 2.40 3.38 0.00 4.90 -12.66%
P/NAPS 1.22 1.23 1.37 1.40 1.55 1.33 1.53 -14.02%

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