[APM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 25.44%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 582,177 369,983 176,427 664,399 509,217 326,882 159,656 136.35%
PBT 56,821 34,838 15,906 64,481 51,226 30,222 14,569 147.15%
Tax -13,942 -8,564 -4,119 -15,799 -12,416 -8,334 -4,073 126.62%
NP 42,879 26,274 11,787 48,682 38,810 21,888 10,496 154.89%
-
NP to SH 42,879 26,274 11,787 48,682 38,810 21,888 10,496 154.89%
-
Tax Rate 24.54% 24.58% 25.90% 24.50% 24.24% 27.58% 27.96% -
Total Cost 539,298 343,709 164,640 615,717 470,407 304,994 149,160 135.01%
-
Net Worth 432,816 412,733 414,355 402,829 400,788 384,600 378,706 9.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 10,065 10,066 - 22,155 10,070 10,068 - -
Div Payout % 23.47% 38.31% - 45.51% 25.95% 46.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 432,816 412,733 414,355 402,829 400,788 384,600 378,706 9.28%
NOSH 201,309 201,333 201,143 201,414 201,401 201,361 201,439 -0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.37% 7.10% 6.68% 7.33% 7.62% 6.70% 6.57% -
ROE 9.91% 6.37% 2.84% 12.09% 9.68% 5.69% 2.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 289.19 183.77 87.71 329.87 252.84 162.34 79.26 136.44%
EPS 21.30 13.05 5.86 24.17 19.27 10.87 5.21 155.02%
DPS 5.00 5.00 0.00 11.00 5.00 5.00 0.00 -
NAPS 2.15 2.05 2.06 2.00 1.99 1.91 1.88 9.33%
Adjusted Per Share Value based on latest NOSH - 201,469
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 288.78 183.52 87.51 329.56 252.59 162.14 79.19 136.36%
EPS 21.27 13.03 5.85 24.15 19.25 10.86 5.21 154.78%
DPS 4.99 4.99 0.00 10.99 5.00 4.99 0.00 -
NAPS 2.1469 2.0473 2.0553 1.9982 1.988 1.9077 1.8785 9.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.43 2.50 2.60 2.80 2.73 2.83 2.50 -
P/RPS 0.84 1.36 2.96 0.85 1.08 1.74 3.15 -58.47%
P/EPS 11.41 19.16 44.37 11.58 14.17 26.03 47.98 -61.51%
EY 8.77 5.22 2.25 8.63 7.06 3.84 2.08 160.30%
DY 2.06 2.00 0.00 3.93 1.83 1.77 0.00 -
P/NAPS 1.13 1.22 1.26 1.40 1.37 1.48 1.33 -10.26%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 12/08/04 31/05/04 25/02/04 14/11/03 13/08/03 21/05/03 -
Price 2.40 2.50 2.54 2.73 2.78 2.96 2.50 -
P/RPS 0.83 1.36 2.90 0.83 1.10 1.82 3.15 -58.79%
P/EPS 11.27 19.16 43.34 11.29 14.43 27.23 47.98 -61.83%
EY 8.87 5.22 2.31 8.85 6.93 3.67 2.08 162.27%
DY 2.08 2.00 0.00 4.03 1.80 1.69 0.00 -
P/NAPS 1.12 1.22 1.23 1.37 1.40 1.55 1.33 -10.79%

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