[APM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 24.6%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 509,217 326,882 159,656 696,038 523,665 341,487 159,656 116.52%
PBT 51,226 30,222 14,569 90,468 76,006 50,129 23,508 68.00%
Tax -12,416 -8,334 -4,073 -17,972 -17,825 -13,531 -6,516 53.63%
NP 38,810 21,888 10,496 72,496 58,181 36,598 16,992 73.34%
-
NP to SH 38,810 21,888 10,496 72,496 58,181 36,598 16,992 73.34%
-
Tax Rate 24.24% 27.58% 27.96% 19.87% 23.45% 26.99% 27.72% -
Total Cost 470,407 304,994 149,160 623,542 465,484 304,889 142,664 121.37%
-
Net Worth 400,788 384,600 378,706 376,985 354,811 344,807 336,614 12.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 10,070 10,068 - 28,223 18,143 14,114 - -
Div Payout % 25.95% 46.00% - 38.93% 31.19% 38.57% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 400,788 384,600 378,706 376,985 354,811 344,807 336,614 12.32%
NOSH 201,401 201,361 201,439 201,596 201,597 201,641 201,565 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.62% 6.70% 6.57% 10.42% 11.11% 10.72% 10.64% -
ROE 9.68% 5.69% 2.77% 19.23% 16.40% 10.61% 5.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 252.84 162.34 79.26 345.26 259.76 169.35 79.21 116.63%
EPS 19.27 10.87 5.21 35.96 28.86 18.15 8.43 73.44%
DPS 5.00 5.00 0.00 14.00 9.00 7.00 0.00 -
NAPS 1.99 1.91 1.88 1.87 1.76 1.71 1.67 12.38%
Adjusted Per Share Value based on latest NOSH - 201,593
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 252.59 162.14 79.19 345.26 259.75 169.39 79.19 116.53%
EPS 19.25 10.86 5.21 35.96 28.86 18.15 8.43 73.32%
DPS 5.00 4.99 0.00 14.00 9.00 7.00 0.00 -
NAPS 1.988 1.9077 1.8785 1.87 1.76 1.7104 1.6697 12.32%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.73 2.83 2.50 3.04 2.85 3.28 2.80 -
P/RPS 1.08 1.74 3.15 0.88 1.10 1.94 3.54 -54.64%
P/EPS 14.17 26.03 47.98 8.45 9.88 18.07 33.21 -43.29%
EY 7.06 3.84 2.08 11.83 10.13 5.53 3.01 76.44%
DY 1.83 1.77 0.00 4.61 3.16 2.13 0.00 -
P/NAPS 1.37 1.48 1.33 1.63 1.62 1.92 1.68 -12.70%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 -
Price 2.78 2.96 2.50 2.86 2.99 3.10 3.58 -
P/RPS 1.10 1.82 3.15 0.83 1.15 1.83 4.52 -60.98%
P/EPS 14.43 27.23 47.98 7.95 10.36 17.08 42.47 -51.27%
EY 6.93 3.67 2.08 12.57 9.65 5.85 2.35 105.50%
DY 1.80 1.69 0.00 4.90 3.01 2.26 0.00 -
P/NAPS 1.40 1.55 1.33 1.53 1.70 1.81 2.14 -24.62%

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