[APM] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -70.11%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 696,038 523,665 341,487 159,656 659,584 510,397 346,762 58.92%
PBT 90,468 76,006 50,129 23,508 79,617 59,037 36,886 81.57%
Tax -17,972 -17,825 -13,531 -6,516 -22,773 -15,613 -10,632 41.76%
NP 72,496 58,181 36,598 16,992 56,844 43,424 26,254 96.46%
-
NP to SH 72,496 58,181 36,598 16,992 56,844 43,424 26,254 96.46%
-
Tax Rate 19.87% 23.45% 26.99% 27.72% 28.60% 26.45% 28.82% -
Total Cost 623,542 465,484 304,889 142,664 602,740 466,973 320,508 55.65%
-
Net Worth 376,985 354,811 344,807 336,614 318,487 304,411 288,350 19.50%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 28,223 18,143 14,114 - 22,173 10,079 10,082 98.25%
Div Payout % 38.93% 31.19% 38.57% - 39.01% 23.21% 38.40% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 376,985 354,811 344,807 336,614 318,487 304,411 288,350 19.50%
NOSH 201,596 201,597 201,641 201,565 201,574 201,597 201,643 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.42% 11.11% 10.72% 10.64% 8.62% 8.51% 7.57% -
ROE 19.23% 16.40% 10.61% 5.05% 17.85% 14.26% 9.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 345.26 259.76 169.35 79.21 327.22 253.18 171.97 58.94%
EPS 35.96 28.86 18.15 8.43 28.20 21.54 13.02 96.48%
DPS 14.00 9.00 7.00 0.00 11.00 5.00 5.00 98.28%
NAPS 1.87 1.76 1.71 1.67 1.58 1.51 1.43 19.52%
Adjusted Per Share Value based on latest NOSH - 201,565
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 345.26 259.75 169.39 79.19 327.17 253.17 172.00 58.92%
EPS 35.96 28.86 18.15 8.43 28.20 21.54 13.02 96.48%
DPS 14.00 9.00 7.00 0.00 11.00 5.00 5.00 98.28%
NAPS 1.87 1.76 1.7104 1.6697 1.5798 1.51 1.4303 19.50%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.04 2.85 3.28 2.80 2.14 1.66 1.75 -
P/RPS 0.88 1.10 1.94 3.54 0.65 0.66 1.02 -9.34%
P/EPS 8.45 9.88 18.07 33.21 7.59 7.71 13.44 -26.54%
EY 11.83 10.13 5.53 3.01 13.18 12.98 7.44 36.11%
DY 4.61 3.16 2.13 0.00 5.14 3.01 2.86 37.35%
P/NAPS 1.63 1.62 1.92 1.68 1.35 1.10 1.22 21.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 23/08/01 -
Price 2.86 2.99 3.10 3.58 2.28 1.90 2.00 -
P/RPS 0.83 1.15 1.83 4.52 0.70 0.75 1.16 -19.95%
P/EPS 7.95 10.36 17.08 42.47 8.09 8.82 15.36 -35.45%
EY 12.57 9.65 5.85 2.35 12.37 11.34 6.51 54.87%
DY 4.90 3.01 2.26 0.00 4.82 2.63 2.50 56.42%
P/NAPS 1.53 1.70 1.81 2.14 1.44 1.26 1.40 6.08%

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