[APM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 50.68%
YoY- 99.49%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 578,519 301,159 1,178,846 890,913 599,436 285,128 918,533 -26.58%
PBT 83,662 42,584 184,529 138,783 91,259 37,126 100,632 -11.61%
Tax -19,733 -10,495 -44,195 -33,294 -21,325 -8,161 -18,354 4.96%
NP 63,929 32,089 140,334 105,489 69,934 28,965 82,278 -15.52%
-
NP to SH 55,832 27,763 124,489 94,147 62,481 25,935 72,651 -16.14%
-
Tax Rate 23.59% 24.65% 23.95% 23.99% 23.37% 21.98% 18.24% -
Total Cost 514,590 269,070 1,038,512 785,424 529,502 256,163 836,255 -27.71%
-
Net Worth 774,955 766,955 737,814 706,444 688,797 667,459 645,961 12.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 19,569 - 39,141 15,655 15,654 - 31,510 -27.27%
Div Payout % 35.05% - 31.44% 16.63% 25.05% - 43.37% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 774,955 766,955 737,814 706,444 688,797 667,459 645,961 12.94%
NOSH 195,695 195,651 195,706 195,691 195,681 195,735 196,939 -0.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.05% 10.66% 11.90% 11.84% 11.67% 10.16% 8.96% -
ROE 7.20% 3.62% 16.87% 13.33% 9.07% 3.89% 11.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 295.62 153.93 602.35 455.26 306.33 145.67 466.40 -26.27%
EPS 28.53 14.19 63.61 48.11 31.93 13.25 36.89 -15.78%
DPS 10.00 0.00 20.00 8.00 8.00 0.00 16.00 -26.96%
NAPS 3.96 3.92 3.77 3.61 3.52 3.41 3.28 13.42%
Adjusted Per Share Value based on latest NOSH - 195,710
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 286.96 149.38 584.75 441.92 297.34 141.43 455.62 -26.58%
EPS 27.69 13.77 61.75 46.70 30.99 12.86 36.04 -16.15%
DPS 9.71 0.00 19.42 7.77 7.77 0.00 15.63 -27.25%
NAPS 3.844 3.8043 3.6598 3.5042 3.4167 3.3108 3.2042 12.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.88 5.28 5.70 4.73 4.16 3.97 2.66 -
P/RPS 1.65 3.43 0.95 1.04 1.36 2.73 0.57 103.50%
P/EPS 17.10 37.21 8.96 9.83 13.03 29.96 7.21 78.12%
EY 5.85 2.69 11.16 10.17 7.68 3.34 13.87 -43.84%
DY 2.05 0.00 3.51 1.69 1.92 0.00 6.02 -51.33%
P/NAPS 1.23 1.35 1.51 1.31 1.18 1.16 0.81 32.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 26/05/10 25/02/10 -
Price 4.90 4.82 5.10 5.36 4.91 4.31 3.78 -
P/RPS 1.66 3.13 0.85 1.18 1.60 2.96 0.81 61.55%
P/EPS 17.17 33.97 8.02 11.14 15.38 32.53 10.25 41.18%
EY 5.82 2.94 12.47 8.98 6.50 3.07 9.76 -29.22%
DY 2.04 0.00 3.92 1.49 1.63 0.00 4.23 -38.58%
P/NAPS 1.24 1.23 1.35 1.48 1.39 1.26 1.15 5.16%

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