[APM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.59%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 599,436 285,128 918,533 649,597 403,851 190,838 943,526 -26.15%
PBT 91,259 37,126 100,632 70,451 40,232 15,014 80,395 8.84%
Tax -21,325 -8,161 -18,354 -16,504 -8,118 -3,347 -22,823 -4.43%
NP 69,934 28,965 82,278 53,947 32,114 11,667 57,572 13.88%
-
NP to SH 62,481 25,935 72,651 47,195 27,829 10,262 51,169 14.28%
-
Tax Rate 23.37% 21.98% 18.24% 23.43% 20.18% 22.29% 28.39% -
Total Cost 529,502 256,163 836,255 595,650 371,737 179,171 885,954 -29.11%
-
Net Worth 688,797 667,459 645,961 621,506 608,327 601,088 599,775 9.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,654 - 31,510 11,838 11,850 - 29,691 -34.81%
Div Payout % 25.05% - 43.37% 25.08% 42.58% - 58.03% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 688,797 667,459 645,961 621,506 608,327 601,088 599,775 9.69%
NOSH 195,681 195,735 196,939 197,303 197,508 197,726 197,945 -0.76%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.67% 10.16% 8.96% 8.30% 7.95% 6.11% 6.10% -
ROE 9.07% 3.89% 11.25% 7.59% 4.57% 1.71% 8.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 306.33 145.67 466.40 329.24 204.47 96.52 476.66 -25.58%
EPS 31.93 13.25 36.89 23.92 14.09 5.19 25.85 15.16%
DPS 8.00 0.00 16.00 6.00 6.00 0.00 15.00 -34.31%
NAPS 3.52 3.41 3.28 3.15 3.08 3.04 3.03 10.53%
Adjusted Per Share Value based on latest NOSH - 197,009
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 297.34 141.43 455.62 322.22 200.32 94.66 468.02 -26.15%
EPS 30.99 12.86 36.04 23.41 13.80 5.09 25.38 14.28%
DPS 7.77 0.00 15.63 5.87 5.88 0.00 14.73 -34.79%
NAPS 3.4167 3.3108 3.2042 3.0829 3.0175 2.9816 2.9751 9.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.16 3.97 2.66 2.14 1.80 1.50 1.49 -
P/RPS 1.36 2.73 0.57 0.65 0.88 1.55 0.31 168.71%
P/EPS 13.03 29.96 7.21 8.95 12.78 28.90 5.76 72.58%
EY 7.68 3.34 13.87 11.18 7.83 3.46 17.35 -42.00%
DY 1.92 0.00 6.02 2.80 3.33 0.00 10.07 -66.97%
P/NAPS 1.18 1.16 0.81 0.68 0.58 0.49 0.49 79.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 28/05/09 25/02/09 -
Price 4.91 4.31 3.78 2.35 1.91 1.80 1.53 -
P/RPS 1.60 2.96 0.81 0.71 0.93 1.86 0.32 193.26%
P/EPS 15.38 32.53 10.25 9.82 13.56 34.68 5.92 89.31%
EY 6.50 3.07 9.76 10.18 7.38 2.88 16.90 -47.20%
DY 1.63 0.00 4.23 2.55 3.14 0.00 9.80 -69.85%
P/NAPS 1.39 1.26 1.15 0.75 0.62 0.59 0.50 98.08%

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