[APM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 111.76%
YoY- 25.09%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 233,023 970,646 727,802 451,642 214,005 789,049 582,177 -45.71%
PBT 19,697 89,921 66,940 43,756 20,773 76,831 56,821 -50.68%
Tax -4,573 -17,959 -16,916 -10,895 -5,055 -18,163 -13,942 -52.47%
NP 15,124 71,962 50,024 32,861 15,718 58,668 42,879 -50.11%
-
NP to SH 14,443 70,074 50,020 32,865 15,520 58,668 42,879 -51.62%
-
Tax Rate 23.22% 19.97% 25.27% 24.90% 24.33% 23.64% 24.54% -
Total Cost 217,899 898,684 677,778 418,781 198,287 730,381 539,298 -45.37%
-
Net Worth 402,873 503,405 481,271 465,184 464,996 448,969 432,816 -4.67%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 26,177 10,068 10,068 - 24,159 10,065 -
Div Payout % - 37.36% 20.13% 30.64% - 41.18% 23.47% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 402,873 503,405 481,271 465,184 464,996 448,969 432,816 -4.67%
NOSH 201,436 201,362 201,368 201,378 201,297 201,331 201,309 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.49% 7.41% 6.87% 7.28% 7.34% 7.44% 7.37% -
ROE 3.59% 13.92% 10.39% 7.06% 3.34% 13.07% 9.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 115.68 482.04 361.43 224.27 106.31 391.92 289.19 -45.74%
EPS 7.51 34.80 24.84 16.32 7.71 29.14 21.30 -50.12%
DPS 0.00 13.00 5.00 5.00 0.00 12.00 5.00 -
NAPS 2.00 2.50 2.39 2.31 2.31 2.23 2.15 -4.71%
Adjusted Per Share Value based on latest NOSH - 201,451
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 115.59 481.47 361.01 224.03 106.15 391.39 288.78 -45.71%
EPS 7.16 34.76 24.81 16.30 7.70 29.10 21.27 -51.64%
DPS 0.00 12.98 4.99 4.99 0.00 11.98 4.99 -
NAPS 1.9984 2.497 2.3873 2.3075 2.3065 2.227 2.1469 -4.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.64 2.52 2.54 2.46 2.69 2.55 2.43 -
P/RPS 2.28 0.52 0.70 1.10 2.53 0.65 0.84 94.70%
P/EPS 36.82 7.24 10.23 15.07 34.89 8.75 11.41 118.52%
EY 2.72 13.81 9.78 6.63 2.87 11.43 8.77 -54.21%
DY 0.00 5.16 1.97 2.03 0.00 4.71 2.06 -
P/NAPS 1.32 1.01 1.06 1.06 1.16 1.14 1.13 10.92%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 -
Price 2.70 2.42 2.60 2.53 2.42 2.50 2.40 -
P/RPS 2.33 0.50 0.72 1.13 2.28 0.64 0.83 99.12%
P/EPS 37.66 6.95 10.47 15.50 31.39 8.58 11.27 123.67%
EY 2.66 14.38 9.55 6.45 3.19 11.66 8.87 -55.23%
DY 0.00 5.37 1.92 1.98 0.00 4.80 2.08 -
P/NAPS 1.35 0.97 1.09 1.10 1.05 1.12 1.12 13.27%

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