[APM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 63.2%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 451,642 214,005 789,049 582,177 369,983 176,427 664,399 -22.70%
PBT 43,756 20,773 76,831 56,821 34,838 15,906 64,481 -22.79%
Tax -10,895 -5,055 -18,163 -13,942 -8,564 -4,119 -15,799 -21.96%
NP 32,861 15,718 58,668 42,879 26,274 11,787 48,682 -23.06%
-
NP to SH 32,865 15,520 58,668 42,879 26,274 11,787 48,682 -23.06%
-
Tax Rate 24.90% 24.33% 23.64% 24.54% 24.58% 25.90% 24.50% -
Total Cost 418,781 198,287 730,381 539,298 343,709 164,640 615,717 -22.67%
-
Net Worth 465,184 464,996 448,969 432,816 412,733 414,355 402,829 10.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 10,068 - 24,159 10,065 10,066 - 22,155 -40.92%
Div Payout % 30.64% - 41.18% 23.47% 38.31% - 45.51% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 465,184 464,996 448,969 432,816 412,733 414,355 402,829 10.07%
NOSH 201,378 201,297 201,331 201,309 201,333 201,143 201,414 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.28% 7.34% 7.44% 7.37% 7.10% 6.68% 7.33% -
ROE 7.06% 3.34% 13.07% 9.91% 6.37% 2.84% 12.09% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 224.27 106.31 391.92 289.19 183.77 87.71 329.87 -22.69%
EPS 16.32 7.71 29.14 21.30 13.05 5.86 24.17 -23.05%
DPS 5.00 0.00 12.00 5.00 5.00 0.00 11.00 -40.91%
NAPS 2.31 2.31 2.23 2.15 2.05 2.06 2.00 10.09%
Adjusted Per Share Value based on latest NOSH - 201,272
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 224.03 106.15 391.39 288.78 183.52 87.51 329.56 -22.70%
EPS 16.30 7.70 29.10 21.27 13.03 5.85 24.15 -23.07%
DPS 4.99 0.00 11.98 4.99 4.99 0.00 10.99 -40.95%
NAPS 2.3075 2.3065 2.227 2.1469 2.0473 2.0553 1.9982 10.07%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.46 2.69 2.55 2.43 2.50 2.60 2.80 -
P/RPS 1.10 2.53 0.65 0.84 1.36 2.96 0.85 18.77%
P/EPS 15.07 34.89 8.75 11.41 19.16 44.37 11.58 19.21%
EY 6.63 2.87 11.43 8.77 5.22 2.25 8.63 -16.13%
DY 2.03 0.00 4.71 2.06 2.00 0.00 3.93 -35.64%
P/NAPS 1.06 1.16 1.14 1.13 1.22 1.26 1.40 -16.94%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 25/02/04 -
Price 2.53 2.42 2.50 2.40 2.50 2.54 2.73 -
P/RPS 1.13 2.28 0.64 0.83 1.36 2.90 0.83 22.86%
P/EPS 15.50 31.39 8.58 11.27 19.16 43.34 11.29 23.54%
EY 6.45 3.19 11.66 8.87 5.22 2.31 8.85 -19.02%
DY 1.98 0.00 4.80 2.08 2.00 0.00 4.03 -37.76%
P/NAPS 1.10 1.05 1.12 1.12 1.22 1.23 1.37 -13.62%

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