[APM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.39%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 940,994 925,440 839,243 806,366 756,000 642,472 899,817 3.03%
PBT 86,260 83,964 78,508 69,417 61,506 40,384 80,078 5.08%
Tax -20,578 -17,256 -19,172 -16,826 -14,700 -9,536 -21,081 -1.59%
NP 65,682 66,708 59,336 52,590 46,806 30,848 58,997 7.42%
-
NP to SH 60,100 60,600 53,738 47,472 42,616 29,788 55,513 5.44%
-
Tax Rate 23.86% 20.55% 24.42% 24.24% 23.90% 23.61% 26.33% -
Total Cost 875,312 858,732 779,907 753,776 709,194 611,624 840,820 2.71%
-
Net Worth 590,303 588,946 572,274 553,130 537,697 544,511 538,844 6.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 23,770 - 27,915 13,312 19,988 - 26,137 -6.13%
Div Payout % 39.55% - 51.95% 28.04% 46.90% - 47.08% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 590,303 588,946 572,274 553,130 537,697 544,511 538,844 6.27%
NOSH 198,088 198,298 199,398 199,685 199,887 200,188 201,061 -0.98%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.98% 7.21% 7.07% 6.52% 6.19% 4.80% 6.56% -
ROE 10.18% 10.29% 9.39% 8.58% 7.93% 5.47% 10.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 475.04 466.69 420.89 403.82 378.21 320.93 447.53 4.06%
EPS 30.34 30.56 26.95 23.77 21.32 14.88 27.61 6.49%
DPS 12.00 0.00 14.00 6.67 10.00 0.00 13.00 -5.20%
NAPS 2.98 2.97 2.87 2.77 2.69 2.72 2.68 7.33%
Adjusted Per Share Value based on latest NOSH - 199,108
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 466.76 459.05 416.29 399.98 375.00 318.69 446.34 3.03%
EPS 29.81 30.06 26.66 23.55 21.14 14.78 27.54 5.42%
DPS 11.79 0.00 13.85 6.60 9.92 0.00 12.97 -6.16%
NAPS 2.9281 2.9214 2.8387 2.7437 2.6671 2.701 2.6728 6.27%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.05 2.20 2.33 2.01 2.35 2.46 2.29 -
P/RPS 0.43 0.47 0.55 0.50 0.62 0.77 0.51 -10.76%
P/EPS 6.76 7.20 8.65 8.45 11.02 16.53 8.29 -12.72%
EY 14.80 13.89 11.57 11.83 9.07 6.05 12.06 14.63%
DY 5.85 0.00 6.01 3.32 4.26 0.00 5.68 1.98%
P/NAPS 0.69 0.74 0.81 0.73 0.87 0.90 0.85 -12.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 24/05/07 22/02/07 -
Price 2.11 2.16 2.05 2.33 1.94 2.44 2.54 -
P/RPS 0.44 0.46 0.49 0.58 0.51 0.76 0.57 -15.86%
P/EPS 6.95 7.07 7.61 9.80 9.10 16.40 9.20 -17.06%
EY 14.38 14.15 13.15 10.20 10.99 6.10 10.87 20.52%
DY 5.69 0.00 6.83 2.86 5.15 0.00 5.12 7.29%
P/NAPS 0.71 0.73 0.71 0.84 0.72 0.90 0.95 -17.65%

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