[APM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.45%
YoY- 99.49%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,157,038 1,204,636 1,178,846 1,187,884 1,198,872 1,140,512 918,533 16.68%
PBT 167,324 170,336 184,529 185,044 182,518 148,504 100,632 40.48%
Tax -39,466 -41,980 -44,195 -44,392 -42,650 -32,644 -18,354 66.82%
NP 127,858 128,356 140,334 140,652 139,868 115,860 82,278 34.27%
-
NP to SH 111,664 111,052 124,489 125,529 124,962 103,740 72,651 33.28%
-
Tax Rate 23.59% 24.65% 23.95% 23.99% 23.37% 21.98% 18.24% -
Total Cost 1,029,180 1,076,280 1,038,512 1,047,232 1,059,004 1,024,652 836,255 14.88%
-
Net Worth 774,955 766,955 737,814 706,444 688,797 667,459 645,961 12.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 39,139 - 39,141 20,873 31,308 - 31,510 15.59%
Div Payout % 35.05% - 31.44% 16.63% 25.05% - 43.37% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 774,955 766,955 737,814 706,444 688,797 667,459 645,961 12.94%
NOSH 195,695 195,651 195,706 195,691 195,681 195,735 196,939 -0.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.05% 10.66% 11.90% 11.84% 11.67% 10.16% 8.96% -
ROE 14.41% 14.48% 16.87% 17.77% 18.14% 15.54% 11.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 591.24 615.70 602.35 607.02 612.67 582.68 466.40 17.18%
EPS 57.06 56.76 63.61 64.15 63.86 53.00 36.89 33.85%
DPS 20.00 0.00 20.00 10.67 16.00 0.00 16.00 16.08%
NAPS 3.96 3.92 3.77 3.61 3.52 3.41 3.28 13.42%
Adjusted Per Share Value based on latest NOSH - 195,710
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 573.93 597.54 584.75 589.23 594.68 565.73 455.62 16.68%
EPS 55.39 55.09 61.75 62.27 61.99 51.46 36.04 33.28%
DPS 19.41 0.00 19.42 10.35 15.53 0.00 15.63 15.58%
NAPS 3.844 3.8043 3.6598 3.5042 3.4167 3.3108 3.2042 12.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.88 5.28 5.70 4.73 4.16 3.97 2.66 -
P/RPS 0.83 0.86 0.95 0.78 0.68 0.68 0.57 28.55%
P/EPS 8.55 9.30 8.96 7.37 6.51 7.49 7.21 12.07%
EY 11.69 10.75 11.16 13.56 15.35 13.35 13.87 -10.80%
DY 4.10 0.00 3.51 2.26 3.85 0.00 6.02 -22.64%
P/NAPS 1.23 1.35 1.51 1.31 1.18 1.16 0.81 32.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 26/05/10 25/02/10 -
Price 4.90 4.82 5.10 5.36 4.91 4.31 3.78 -
P/RPS 0.83 0.78 0.85 0.88 0.80 0.74 0.81 1.64%
P/EPS 8.59 8.49 8.02 8.36 7.69 8.13 10.25 -11.14%
EY 11.64 11.78 12.47 11.97 13.01 12.30 9.76 12.49%
DY 4.08 0.00 3.92 1.99 3.26 0.00 4.23 -2.38%
P/NAPS 1.24 1.23 1.35 1.48 1.39 1.26 1.15 5.16%

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