[APM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.34%
YoY- -48.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 839,243 806,366 756,000 642,472 899,817 918,946 941,380 -7.35%
PBT 78,508 69,417 61,506 40,384 80,078 82,866 82,110 -2.93%
Tax -19,172 -16,826 -14,700 -9,536 -21,081 -19,577 -19,314 -0.48%
NP 59,336 52,590 46,806 30,848 58,997 63,289 62,796 -3.69%
-
NP to SH 53,738 47,472 42,616 29,788 55,513 60,277 59,594 -6.64%
-
Tax Rate 24.42% 24.24% 23.90% 23.61% 26.33% 23.62% 23.52% -
Total Cost 779,907 753,776 709,194 611,624 840,820 855,657 878,584 -7.61%
-
Net Worth 572,274 553,130 537,697 544,511 538,844 529,136 513,394 7.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 27,915 13,312 19,988 - 26,137 13,412 20,133 24.26%
Div Payout % 51.95% 28.04% 46.90% - 47.08% 22.25% 33.78% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 572,274 553,130 537,697 544,511 538,844 529,136 513,394 7.48%
NOSH 199,398 199,685 199,887 200,188 201,061 201,192 201,331 -0.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.07% 6.52% 6.19% 4.80% 6.56% 6.89% 6.67% -
ROE 9.39% 8.58% 7.93% 5.47% 10.30% 11.39% 11.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 420.89 403.82 378.21 320.93 447.53 456.75 467.58 -6.75%
EPS 26.95 23.77 21.32 14.88 27.61 29.96 29.90 -6.67%
DPS 14.00 6.67 10.00 0.00 13.00 6.67 10.00 25.06%
NAPS 2.87 2.77 2.69 2.72 2.68 2.63 2.55 8.17%
Adjusted Per Share Value based on latest NOSH - 200,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 416.29 399.98 375.00 318.69 446.34 455.83 466.95 -7.35%
EPS 26.66 23.55 21.14 14.78 27.54 29.90 29.56 -6.63%
DPS 13.85 6.60 9.92 0.00 12.97 6.65 9.99 24.25%
NAPS 2.8387 2.7437 2.6671 2.701 2.6728 2.6247 2.5466 7.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.33 2.01 2.35 2.46 2.29 2.29 2.54 -
P/RPS 0.55 0.50 0.62 0.77 0.51 0.50 0.54 1.22%
P/EPS 8.65 8.45 11.02 16.53 8.29 7.64 8.58 0.54%
EY 11.57 11.83 9.07 6.05 12.06 13.08 11.65 -0.45%
DY 6.01 3.32 4.26 0.00 5.68 2.91 3.94 32.40%
P/NAPS 0.81 0.73 0.87 0.90 0.85 0.87 1.00 -13.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 16/11/07 16/08/07 24/05/07 22/02/07 16/11/06 14/09/06 -
Price 2.05 2.33 1.94 2.44 2.54 2.25 2.18 -
P/RPS 0.49 0.58 0.51 0.76 0.57 0.49 0.47 2.80%
P/EPS 7.61 9.80 9.10 16.40 9.20 7.51 7.36 2.24%
EY 13.15 10.20 10.99 6.10 10.87 13.32 13.58 -2.11%
DY 6.83 2.86 5.15 0.00 5.12 2.96 4.59 30.24%
P/NAPS 0.71 0.84 0.72 0.90 0.95 0.86 0.85 -11.27%

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