[APM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 52.2%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 470,690 233,023 970,646 727,802 451,642 214,005 789,049 -29.20%
PBT 41,055 19,697 89,921 66,940 43,756 20,773 76,831 -34.22%
Tax -9,657 -4,573 -17,959 -16,916 -10,895 -5,055 -18,163 -34.44%
NP 31,398 15,124 71,962 50,024 32,861 15,718 58,668 -34.15%
-
NP to SH 29,797 14,443 70,074 50,020 32,865 15,520 58,668 -36.42%
-
Tax Rate 23.52% 23.22% 19.97% 25.27% 24.90% 24.33% 23.64% -
Total Cost 439,292 217,899 898,684 677,778 418,781 198,287 730,381 -28.81%
-
Net Worth 513,394 402,873 503,405 481,271 465,184 464,996 448,969 9.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,066 - 26,177 10,068 10,068 - 24,159 -44.30%
Div Payout % 33.78% - 37.36% 20.13% 30.64% - 41.18% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 513,394 402,873 503,405 481,271 465,184 464,996 448,969 9.37%
NOSH 201,331 201,436 201,362 201,368 201,378 201,297 201,331 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.67% 6.49% 7.41% 6.87% 7.28% 7.34% 7.44% -
ROE 5.80% 3.59% 13.92% 10.39% 7.06% 3.34% 13.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 233.79 115.68 482.04 361.43 224.27 106.31 391.92 -29.20%
EPS 14.95 7.51 34.80 24.84 16.32 7.71 29.14 -35.99%
DPS 5.00 0.00 13.00 5.00 5.00 0.00 12.00 -44.30%
NAPS 2.55 2.00 2.50 2.39 2.31 2.31 2.23 9.37%
Adjusted Per Share Value based on latest NOSH - 201,349
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 233.48 115.59 481.47 361.01 224.03 106.15 391.39 -29.20%
EPS 14.78 7.16 34.76 24.81 16.30 7.70 29.10 -36.42%
DPS 4.99 0.00 12.98 4.99 4.99 0.00 11.98 -44.31%
NAPS 2.5466 1.9984 2.497 2.3873 2.3075 2.3065 2.227 9.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.54 2.64 2.52 2.54 2.46 2.69 2.55 -
P/RPS 1.09 2.28 0.52 0.70 1.10 2.53 0.65 41.28%
P/EPS 17.16 36.82 7.24 10.23 15.07 34.89 8.75 56.87%
EY 5.83 2.72 13.81 9.78 6.63 2.87 11.43 -36.24%
DY 1.97 0.00 5.16 1.97 2.03 0.00 4.71 -44.16%
P/NAPS 1.00 1.32 1.01 1.06 1.06 1.16 1.14 -8.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 -
Price 2.18 2.70 2.42 2.60 2.53 2.42 2.50 -
P/RPS 0.93 2.33 0.50 0.72 1.13 2.28 0.64 28.38%
P/EPS 14.73 37.66 6.95 10.47 15.50 31.39 8.58 43.51%
EY 6.79 2.66 14.38 9.55 6.45 3.19 11.66 -30.33%
DY 2.29 0.00 5.37 1.92 1.98 0.00 4.80 -39.02%
P/NAPS 0.85 1.35 0.97 1.09 1.10 1.05 1.12 -16.83%

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