[APM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
13-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.09%
YoY- 19.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 689,210 470,690 233,023 970,646 727,802 451,642 214,005 117.92%
PBT 62,150 41,055 19,697 89,921 66,940 43,756 20,773 107.49%
Tax -14,683 -9,657 -4,573 -17,959 -16,916 -10,895 -5,055 103.44%
NP 47,467 31,398 15,124 71,962 50,024 32,861 15,718 108.78%
-
NP to SH 45,208 29,797 14,443 70,074 50,020 32,865 15,520 103.82%
-
Tax Rate 23.63% 23.52% 23.22% 19.97% 25.27% 24.90% 24.33% -
Total Cost 641,743 439,292 217,899 898,684 677,778 418,781 198,287 118.64%
-
Net Worth 529,136 513,394 402,873 503,405 481,271 465,184 464,996 8.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 10,059 10,066 - 26,177 10,068 10,068 - -
Div Payout % 22.25% 33.78% - 37.36% 20.13% 30.64% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 529,136 513,394 402,873 503,405 481,271 465,184 464,996 8.98%
NOSH 201,192 201,331 201,436 201,362 201,368 201,378 201,297 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.89% 6.67% 6.49% 7.41% 6.87% 7.28% 7.34% -
ROE 8.54% 5.80% 3.59% 13.92% 10.39% 7.06% 3.34% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 342.56 233.79 115.68 482.04 361.43 224.27 106.31 118.00%
EPS 22.47 14.95 7.51 34.80 24.84 16.32 7.71 103.89%
DPS 5.00 5.00 0.00 13.00 5.00 5.00 0.00 -
NAPS 2.63 2.55 2.00 2.50 2.39 2.31 2.31 9.02%
Adjusted Per Share Value based on latest NOSH - 201,345
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 341.87 233.48 115.59 481.47 361.01 224.03 106.15 117.93%
EPS 22.42 14.78 7.16 34.76 24.81 16.30 7.70 103.77%
DPS 4.99 4.99 0.00 12.98 4.99 4.99 0.00 -
NAPS 2.6247 2.5466 1.9984 2.497 2.3873 2.3075 2.3065 8.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.29 2.54 2.64 2.52 2.54 2.46 2.69 -
P/RPS 0.67 1.09 2.28 0.52 0.70 1.10 2.53 -58.72%
P/EPS 10.19 17.16 36.82 7.24 10.23 15.07 34.89 -55.94%
EY 9.81 5.83 2.72 13.81 9.78 6.63 2.87 126.74%
DY 2.18 1.97 0.00 5.16 1.97 2.03 0.00 -
P/NAPS 0.87 1.00 1.32 1.01 1.06 1.06 1.16 -17.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 -
Price 2.25 2.18 2.70 2.42 2.60 2.53 2.42 -
P/RPS 0.66 0.93 2.33 0.50 0.72 1.13 2.28 -56.20%
P/EPS 10.01 14.73 37.66 6.95 10.47 15.50 31.39 -53.29%
EY 9.99 6.79 2.66 14.38 9.55 6.45 3.19 113.90%
DY 2.22 2.29 0.00 5.37 1.92 1.98 0.00 -
P/NAPS 0.86 0.85 1.35 0.97 1.09 1.10 1.05 -12.44%

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