[APM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -17.56%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 899,817 918,946 941,380 932,092 970,646 970,402 903,284 -0.25%
PBT 80,078 82,866 82,110 78,788 89,921 89,253 87,512 -5.73%
Tax -21,081 -19,577 -19,314 -18,292 -17,959 -22,554 -21,790 -2.17%
NP 58,997 63,289 62,796 60,496 71,962 66,698 65,722 -6.92%
-
NP to SH 55,513 60,277 59,594 57,772 70,074 66,693 65,730 -10.62%
-
Tax Rate 26.33% 23.62% 23.52% 23.22% 19.97% 25.27% 24.90% -
Total Cost 840,820 855,657 878,584 871,596 898,684 903,704 837,562 0.25%
-
Net Worth 538,844 529,136 513,394 402,873 503,405 481,271 465,184 10.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 26,137 13,412 20,133 - 26,177 13,424 20,137 18.93%
Div Payout % 47.08% 22.25% 33.78% - 37.36% 20.13% 30.64% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 538,844 529,136 513,394 402,873 503,405 481,271 465,184 10.26%
NOSH 201,061 201,192 201,331 201,436 201,362 201,368 201,378 -0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.56% 6.89% 6.67% 6.49% 7.41% 6.87% 7.28% -
ROE 10.30% 11.39% 11.61% 14.34% 13.92% 13.86% 14.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 447.53 456.75 467.58 462.72 482.04 481.90 448.55 -0.15%
EPS 27.61 29.96 29.90 30.04 34.80 33.12 32.64 -10.53%
DPS 13.00 6.67 10.00 0.00 13.00 6.67 10.00 19.05%
NAPS 2.68 2.63 2.55 2.00 2.50 2.39 2.31 10.38%
Adjusted Per Share Value based on latest NOSH - 201,436
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 446.34 455.83 466.95 462.35 481.47 481.35 448.06 -0.25%
EPS 27.54 29.90 29.56 28.66 34.76 33.08 32.60 -10.60%
DPS 12.97 6.65 9.99 0.00 12.98 6.66 9.99 18.95%
NAPS 2.6728 2.6247 2.5466 1.9984 2.497 2.3873 2.3075 10.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.29 2.29 2.54 2.64 2.52 2.54 2.46 -
P/RPS 0.51 0.50 0.54 0.57 0.52 0.53 0.55 -4.89%
P/EPS 8.29 7.64 8.58 9.21 7.24 7.67 7.54 6.50%
EY 12.06 13.08 11.65 10.86 13.81 13.04 13.27 -6.15%
DY 5.68 2.91 3.94 0.00 5.16 2.62 4.07 24.80%
P/NAPS 0.85 0.87 1.00 1.32 1.01 1.06 1.06 -13.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 -
Price 2.54 2.25 2.18 2.70 2.42 2.60 2.53 -
P/RPS 0.57 0.49 0.47 0.58 0.50 0.54 0.56 1.18%
P/EPS 9.20 7.51 7.36 9.41 6.95 7.85 7.75 12.07%
EY 10.87 13.32 13.58 10.62 14.38 12.74 12.90 -10.75%
DY 5.12 2.96 4.59 0.00 5.37 2.56 3.95 18.82%
P/NAPS 0.95 0.86 0.85 1.35 0.97 1.09 1.10 -9.28%

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