[APM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 30.9%
YoY- 36.4%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 523,665 341,487 159,656 659,584 510,397 346,762 169,193 112.23%
PBT 76,006 50,129 23,508 79,617 59,037 36,886 17,114 169.94%
Tax -17,825 -13,531 -6,516 -22,773 -15,613 -10,632 -5,026 132.38%
NP 58,181 36,598 16,992 56,844 43,424 26,254 12,088 184.79%
-
NP to SH 58,181 36,598 16,992 56,844 43,424 26,254 12,088 184.79%
-
Tax Rate 23.45% 26.99% 27.72% 28.60% 26.45% 28.82% 29.37% -
Total Cost 465,484 304,889 142,664 602,740 466,973 320,508 157,105 106.15%
-
Net Worth 354,811 344,807 336,614 318,487 304,411 288,350 290,112 14.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 18,143 14,114 - 22,173 10,079 10,082 - -
Div Payout % 31.19% 38.57% - 39.01% 23.21% 38.40% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 354,811 344,807 336,614 318,487 304,411 288,350 290,112 14.34%
NOSH 201,597 201,641 201,565 201,574 201,597 201,643 201,466 0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.11% 10.72% 10.64% 8.62% 8.51% 7.57% 7.14% -
ROE 16.40% 10.61% 5.05% 17.85% 14.26% 9.10% 4.17% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 259.76 169.35 79.21 327.22 253.18 171.97 83.98 112.14%
EPS 28.86 18.15 8.43 28.20 21.54 13.02 6.00 184.67%
DPS 9.00 7.00 0.00 11.00 5.00 5.00 0.00 -
NAPS 1.76 1.71 1.67 1.58 1.51 1.43 1.44 14.30%
Adjusted Per Share Value based on latest NOSH - 201,501
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 259.75 169.39 79.19 327.17 253.17 172.00 83.93 112.22%
EPS 28.86 18.15 8.43 28.20 21.54 13.02 6.00 184.67%
DPS 9.00 7.00 0.00 11.00 5.00 5.00 0.00 -
NAPS 1.76 1.7104 1.6697 1.5798 1.51 1.4303 1.439 14.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.85 3.28 2.80 2.14 1.66 1.75 1.74 -
P/RPS 1.10 1.94 3.54 0.65 0.66 1.02 2.07 -34.36%
P/EPS 9.88 18.07 33.21 7.59 7.71 13.44 29.00 -51.18%
EY 10.13 5.53 3.01 13.18 12.98 7.44 3.45 104.91%
DY 3.16 2.13 0.00 5.14 3.01 2.86 0.00 -
P/NAPS 1.62 1.92 1.68 1.35 1.10 1.22 1.21 21.45%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 23/08/01 24/05/01 -
Price 2.99 3.10 3.58 2.28 1.90 2.00 1.63 -
P/RPS 1.15 1.83 4.52 0.70 0.75 1.16 1.94 -29.41%
P/EPS 10.36 17.08 42.47 8.09 8.82 15.36 27.17 -47.38%
EY 9.65 5.85 2.35 12.37 11.34 6.51 3.68 90.04%
DY 3.01 2.26 0.00 4.82 2.63 2.50 0.00 -
P/NAPS 1.70 1.81 2.14 1.44 1.26 1.40 1.13 31.26%

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