[APM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.09%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 470,497 231,360 839,243 604,775 378,000 160,618 899,817 -35.12%
PBT 43,130 20,991 78,508 52,063 30,753 10,096 80,078 -33.82%
Tax -10,289 -4,314 -19,172 -12,620 -7,350 -2,384 -21,081 -38.03%
NP 32,841 16,677 59,336 39,443 23,403 7,712 58,997 -32.35%
-
NP to SH 30,050 15,150 53,738 35,604 21,308 7,447 55,513 -33.60%
-
Tax Rate 23.86% 20.55% 24.42% 24.24% 23.90% 23.61% 26.33% -
Total Cost 437,656 214,683 779,907 565,332 354,597 152,906 840,820 -35.31%
-
Net Worth 590,303 588,946 572,274 553,130 537,697 544,511 538,844 6.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,885 - 27,915 9,984 9,994 - 26,137 -40.89%
Div Payout % 39.55% - 51.95% 28.04% 46.90% - 47.08% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 590,303 588,946 572,274 553,130 537,697 544,511 538,844 6.27%
NOSH 198,088 198,298 199,398 199,685 199,887 200,188 201,061 -0.98%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.98% 7.21% 7.07% 6.52% 6.19% 4.80% 6.56% -
ROE 5.09% 2.57% 9.39% 6.44% 3.96% 1.37% 10.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 237.52 116.67 420.89 302.86 189.11 80.23 447.53 -34.47%
EPS 15.17 7.64 26.95 17.83 10.66 3.72 27.61 -32.94%
DPS 6.00 0.00 14.00 5.00 5.00 0.00 13.00 -40.30%
NAPS 2.98 2.97 2.87 2.77 2.69 2.72 2.68 7.33%
Adjusted Per Share Value based on latest NOSH - 199,108
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 233.38 114.76 416.29 299.99 187.50 79.67 446.34 -35.12%
EPS 14.91 7.51 26.66 17.66 10.57 3.69 27.54 -33.59%
DPS 5.90 0.00 13.85 4.95 4.96 0.00 12.97 -40.88%
NAPS 2.9281 2.9214 2.8387 2.7437 2.6671 2.701 2.6728 6.27%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.05 2.20 2.33 2.01 2.35 2.46 2.29 -
P/RPS 0.86 1.89 0.55 0.66 1.24 3.07 0.51 41.71%
P/EPS 13.51 28.80 8.65 11.27 22.05 66.13 8.29 38.52%
EY 7.40 3.47 11.57 8.87 4.54 1.51 12.06 -27.81%
DY 2.93 0.00 6.01 2.49 2.13 0.00 5.68 -35.70%
P/NAPS 0.69 0.74 0.81 0.73 0.87 0.90 0.85 -12.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 24/05/07 22/02/07 -
Price 2.11 2.16 2.05 2.33 1.94 2.44 2.54 -
P/RPS 0.89 1.85 0.49 0.77 1.03 3.04 0.57 34.62%
P/EPS 13.91 28.27 7.61 13.07 18.20 65.59 9.20 31.76%
EY 7.19 3.54 13.15 7.65 5.49 1.52 10.87 -24.10%
DY 2.84 0.00 6.83 2.15 2.58 0.00 5.12 -32.51%
P/NAPS 0.71 0.73 0.71 0.84 0.72 0.90 0.95 -17.65%

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