[APM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.15%
YoY- -9.62%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 756,000 642,472 899,817 918,946 941,380 932,092 970,646 -15.38%
PBT 61,506 40,384 80,078 82,866 82,110 78,788 89,921 -22.42%
Tax -14,700 -9,536 -21,081 -19,577 -19,314 -18,292 -17,959 -12.52%
NP 46,806 30,848 58,997 63,289 62,796 60,496 71,962 -24.98%
-
NP to SH 42,616 29,788 55,513 60,277 59,594 57,772 70,074 -28.28%
-
Tax Rate 23.90% 23.61% 26.33% 23.62% 23.52% 23.22% 19.97% -
Total Cost 709,194 611,624 840,820 855,657 878,584 871,596 898,684 -14.64%
-
Net Worth 537,697 544,511 538,844 529,136 513,394 402,873 503,405 4.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 19,988 - 26,137 13,412 20,133 - 26,177 -16.50%
Div Payout % 46.90% - 47.08% 22.25% 33.78% - 37.36% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 537,697 544,511 538,844 529,136 513,394 402,873 503,405 4.50%
NOSH 199,887 200,188 201,061 201,192 201,331 201,436 201,362 -0.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.19% 4.80% 6.56% 6.89% 6.67% 6.49% 7.41% -
ROE 7.93% 5.47% 10.30% 11.39% 11.61% 14.34% 13.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 378.21 320.93 447.53 456.75 467.58 462.72 482.04 -14.96%
EPS 21.32 14.88 27.61 29.96 29.90 30.04 34.80 -27.93%
DPS 10.00 0.00 13.00 6.67 10.00 0.00 13.00 -16.08%
NAPS 2.69 2.72 2.68 2.63 2.55 2.00 2.50 5.01%
Adjusted Per Share Value based on latest NOSH - 201,174
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 375.00 318.69 446.34 455.83 466.95 462.35 481.47 -15.38%
EPS 21.14 14.78 27.54 29.90 29.56 28.66 34.76 -28.28%
DPS 9.92 0.00 12.97 6.65 9.99 0.00 12.98 -16.45%
NAPS 2.6671 2.701 2.6728 2.6247 2.5466 1.9984 2.497 4.50%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.35 2.46 2.29 2.29 2.54 2.64 2.52 -
P/RPS 0.62 0.77 0.51 0.50 0.54 0.57 0.52 12.47%
P/EPS 11.02 16.53 8.29 7.64 8.58 9.21 7.24 32.42%
EY 9.07 6.05 12.06 13.08 11.65 10.86 13.81 -24.50%
DY 4.26 0.00 5.68 2.91 3.94 0.00 5.16 -12.02%
P/NAPS 0.87 0.90 0.85 0.87 1.00 1.32 1.01 -9.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 -
Price 1.94 2.44 2.54 2.25 2.18 2.70 2.42 -
P/RPS 0.51 0.76 0.57 0.49 0.47 0.58 0.50 1.33%
P/EPS 9.10 16.40 9.20 7.51 7.36 9.41 6.95 19.74%
EY 10.99 6.10 10.87 13.32 13.58 10.62 14.38 -16.45%
DY 5.15 0.00 5.12 2.96 4.59 0.00 5.37 -2.75%
P/NAPS 0.72 0.90 0.95 0.86 0.85 1.35 0.97 -18.06%

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