[APM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.55%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 678,956 653,764 638,624 696,038 698,220 682,974 638,624 4.16%
PBT 68,301 60,444 58,276 90,468 101,341 100,258 94,032 -19.18%
Tax -16,554 -16,668 -16,292 -17,972 -23,766 -27,062 -26,064 -26.09%
NP 51,746 43,776 41,984 72,496 77,574 73,196 67,968 -16.60%
-
NP to SH 51,746 43,776 41,984 72,496 77,574 73,196 67,968 -16.60%
-
Tax Rate 24.24% 27.58% 27.96% 19.87% 23.45% 26.99% 27.72% -
Total Cost 627,209 609,988 596,640 623,542 620,645 609,778 570,656 6.49%
-
Net Worth 400,788 384,600 378,706 376,985 354,811 344,807 336,614 12.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 13,426 20,136 - 28,223 24,191 28,229 - -
Div Payout % 25.95% 46.00% - 38.93% 31.19% 38.57% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 400,788 384,600 378,706 376,985 354,811 344,807 336,614 12.32%
NOSH 201,401 201,361 201,439 201,596 201,597 201,641 201,565 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.62% 6.70% 6.57% 10.42% 11.11% 10.72% 10.64% -
ROE 12.91% 11.38% 11.09% 19.23% 21.86% 21.23% 20.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 337.12 324.67 317.03 345.26 346.34 338.71 316.83 4.22%
EPS 25.69 21.74 20.84 35.96 38.48 36.30 33.72 -16.56%
DPS 6.67 10.00 0.00 14.00 12.00 14.00 0.00 -
NAPS 1.99 1.91 1.88 1.87 1.76 1.71 1.67 12.38%
Adjusted Per Share Value based on latest NOSH - 201,593
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 336.78 324.29 316.78 345.26 346.34 338.78 316.78 4.16%
EPS 25.67 21.71 20.83 35.96 38.48 36.31 33.71 -16.59%
DPS 6.66 9.99 0.00 14.00 12.00 14.00 0.00 -
NAPS 1.988 1.9077 1.8785 1.87 1.76 1.7104 1.6697 12.32%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.73 2.83 2.50 3.04 2.85 3.28 2.80 -
P/RPS 0.81 0.87 0.79 0.88 0.82 0.97 0.88 -5.37%
P/EPS 10.63 13.02 12.00 8.45 7.41 9.04 8.30 17.91%
EY 9.41 7.68 8.34 11.83 13.50 11.07 12.04 -15.13%
DY 2.44 3.53 0.00 4.61 4.21 4.27 0.00 -
P/NAPS 1.37 1.48 1.33 1.63 1.62 1.92 1.68 -12.70%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 -
Price 2.78 2.96 2.50 2.86 2.99 3.10 3.58 -
P/RPS 0.82 0.91 0.79 0.83 0.86 0.92 1.13 -19.23%
P/EPS 10.82 13.62 12.00 7.95 7.77 8.54 10.62 1.25%
EY 9.24 7.34 8.34 12.57 12.87 11.71 9.42 -1.27%
DY 2.40 3.38 0.00 4.90 4.01 4.52 0.00 -
P/NAPS 1.40 1.55 1.33 1.53 1.70 1.81 2.14 -24.62%

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