[APM] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.82%
YoY- 36.4%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 698,220 682,974 638,624 659,584 680,529 693,524 676,772 2.09%
PBT 101,341 100,258 94,032 79,617 78,716 73,772 68,456 29.86%
Tax -23,766 -27,062 -26,064 -22,773 -20,817 -21,264 -20,104 11.79%
NP 77,574 73,196 67,968 56,844 57,898 52,508 48,352 37.00%
-
NP to SH 77,574 73,196 67,968 56,844 57,898 52,508 48,352 37.00%
-
Tax Rate 23.45% 26.99% 27.72% 28.60% 26.45% 28.82% 29.37% -
Total Cost 620,645 609,778 570,656 602,740 622,630 641,016 628,420 -0.82%
-
Net Worth 354,811 344,807 336,614 318,487 304,411 288,350 290,112 14.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 24,191 28,229 - 22,173 13,439 20,164 - -
Div Payout % 31.19% 38.57% - 39.01% 23.21% 38.40% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 354,811 344,807 336,614 318,487 304,411 288,350 290,112 14.34%
NOSH 201,597 201,641 201,565 201,574 201,597 201,643 201,466 0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.11% 10.72% 10.64% 8.62% 8.51% 7.57% 7.14% -
ROE 21.86% 21.23% 20.19% 17.85% 19.02% 18.21% 16.67% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 346.34 338.71 316.83 327.22 337.57 343.94 335.92 2.05%
EPS 38.48 36.30 33.72 28.20 28.72 26.04 24.00 36.94%
DPS 12.00 14.00 0.00 11.00 6.67 10.00 0.00 -
NAPS 1.76 1.71 1.67 1.58 1.51 1.43 1.44 14.30%
Adjusted Per Share Value based on latest NOSH - 201,501
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 346.34 338.78 316.78 327.17 337.56 344.01 335.70 2.10%
EPS 38.48 36.31 33.71 28.20 28.72 26.05 23.98 37.02%
DPS 12.00 14.00 0.00 11.00 6.67 10.00 0.00 -
NAPS 1.76 1.7104 1.6697 1.5798 1.51 1.4303 1.439 14.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.85 3.28 2.80 2.14 1.66 1.75 1.74 -
P/RPS 0.82 0.97 0.88 0.65 0.49 0.51 0.52 35.44%
P/EPS 7.41 9.04 8.30 7.59 5.78 6.72 7.25 1.46%
EY 13.50 11.07 12.04 13.18 17.30 14.88 13.79 -1.40%
DY 4.21 4.27 0.00 5.14 4.02 5.71 0.00 -
P/NAPS 1.62 1.92 1.68 1.35 1.10 1.22 1.21 21.45%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 23/08/01 24/05/01 -
Price 2.99 3.10 3.58 2.28 1.90 2.00 1.63 -
P/RPS 0.86 0.92 1.13 0.70 0.56 0.58 0.49 45.45%
P/EPS 7.77 8.54 10.62 8.09 6.62 7.68 6.79 9.39%
EY 12.87 11.71 9.42 12.37 15.12 13.02 14.72 -8.55%
DY 4.01 4.52 0.00 4.82 3.51 5.00 0.00 -
P/NAPS 1.70 1.81 2.14 1.44 1.26 1.40 1.13 31.26%

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