[APM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.82%
YoY- 31.67%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 970,646 970,402 903,284 856,020 789,049 776,236 739,966 19.77%
PBT 89,921 89,253 87,512 83,092 76,831 75,761 69,676 18.48%
Tax -17,959 -22,554 -21,790 -20,220 -18,163 -18,589 -17,128 3.19%
NP 71,962 66,698 65,722 62,872 58,668 57,172 52,548 23.24%
-
NP to SH 70,074 66,693 65,730 62,080 58,668 57,172 52,548 21.08%
-
Tax Rate 19.97% 25.27% 24.90% 24.33% 23.64% 24.54% 24.58% -
Total Cost 898,684 903,704 837,562 793,148 730,381 719,064 687,418 19.50%
-
Net Worth 503,405 481,271 465,184 464,996 448,969 432,816 412,733 14.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 26,177 13,424 20,137 - 24,159 13,420 20,133 19.06%
Div Payout % 37.36% 20.13% 30.64% - 41.18% 23.47% 38.31% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 503,405 481,271 465,184 464,996 448,969 432,816 412,733 14.11%
NOSH 201,362 201,368 201,378 201,297 201,331 201,309 201,333 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.41% 6.87% 7.28% 7.34% 7.44% 7.37% 7.10% -
ROE 13.92% 13.86% 14.13% 13.35% 13.07% 13.21% 12.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 482.04 481.90 448.55 425.25 391.92 385.59 367.53 19.76%
EPS 34.80 33.12 32.64 30.84 29.14 28.40 26.10 21.07%
DPS 13.00 6.67 10.00 0.00 12.00 6.67 10.00 19.05%
NAPS 2.50 2.39 2.31 2.31 2.23 2.15 2.05 14.10%
Adjusted Per Share Value based on latest NOSH - 201,297
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 481.47 481.35 448.06 424.61 391.39 385.04 367.05 19.76%
EPS 34.76 33.08 32.60 30.79 29.10 28.36 26.07 21.07%
DPS 12.98 6.66 9.99 0.00 11.98 6.66 9.99 19.01%
NAPS 2.497 2.3873 2.3075 2.3065 2.227 2.1469 2.0473 14.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.52 2.54 2.46 2.69 2.55 2.43 2.50 -
P/RPS 0.52 0.53 0.55 0.63 0.65 0.63 0.68 -16.33%
P/EPS 7.24 7.67 7.54 8.72 8.75 8.56 9.58 -16.98%
EY 13.81 13.04 13.27 11.46 11.43 11.69 10.44 20.44%
DY 5.16 2.62 4.07 0.00 4.71 2.74 4.00 18.44%
P/NAPS 1.01 1.06 1.06 1.16 1.14 1.13 1.22 -11.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 -
Price 2.42 2.60 2.53 2.42 2.50 2.40 2.50 -
P/RPS 0.50 0.54 0.56 0.57 0.64 0.62 0.68 -18.48%
P/EPS 6.95 7.85 7.75 7.85 8.58 8.45 9.58 -19.21%
EY 14.38 12.74 12.90 12.74 11.66 11.83 10.44 23.72%
DY 5.37 2.56 3.95 0.00 4.80 2.78 4.00 21.63%
P/NAPS 0.97 1.09 1.10 1.05 1.12 1.12 1.22 -14.14%

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