[APM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -85.52%
YoY- -38.23%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 664,399 509,217 326,882 159,656 696,038 523,665 341,487 55.65%
PBT 64,481 51,226 30,222 14,569 90,468 76,006 50,129 18.22%
Tax -15,799 -12,416 -8,334 -4,073 -17,972 -17,825 -13,531 10.85%
NP 48,682 38,810 21,888 10,496 72,496 58,181 36,598 20.88%
-
NP to SH 48,682 38,810 21,888 10,496 72,496 58,181 36,598 20.88%
-
Tax Rate 24.50% 24.24% 27.58% 27.96% 19.87% 23.45% 26.99% -
Total Cost 615,717 470,407 304,994 149,160 623,542 465,484 304,889 59.56%
-
Net Worth 402,829 400,788 384,600 378,706 376,985 354,811 344,807 10.89%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 22,155 10,070 10,068 - 28,223 18,143 14,114 34.95%
Div Payout % 45.51% 25.95% 46.00% - 38.93% 31.19% 38.57% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 402,829 400,788 384,600 378,706 376,985 354,811 344,807 10.89%
NOSH 201,414 201,401 201,361 201,439 201,596 201,597 201,641 -0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.33% 7.62% 6.70% 6.57% 10.42% 11.11% 10.72% -
ROE 12.09% 9.68% 5.69% 2.77% 19.23% 16.40% 10.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 329.87 252.84 162.34 79.26 345.26 259.76 169.35 55.77%
EPS 24.17 19.27 10.87 5.21 35.96 28.86 18.15 20.97%
DPS 11.00 5.00 5.00 0.00 14.00 9.00 7.00 35.05%
NAPS 2.00 1.99 1.91 1.88 1.87 1.76 1.71 10.97%
Adjusted Per Share Value based on latest NOSH - 201,439
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 329.56 252.59 162.14 79.19 345.26 259.75 169.39 55.65%
EPS 24.15 19.25 10.86 5.21 35.96 28.86 18.15 20.91%
DPS 10.99 5.00 4.99 0.00 14.00 9.00 7.00 34.97%
NAPS 1.9982 1.988 1.9077 1.8785 1.87 1.76 1.7104 10.89%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.80 2.73 2.83 2.50 3.04 2.85 3.28 -
P/RPS 0.85 1.08 1.74 3.15 0.88 1.10 1.94 -42.22%
P/EPS 11.58 14.17 26.03 47.98 8.45 9.88 18.07 -25.60%
EY 8.63 7.06 3.84 2.08 11.83 10.13 5.53 34.43%
DY 3.93 1.83 1.77 0.00 4.61 3.16 2.13 50.26%
P/NAPS 1.40 1.37 1.48 1.33 1.63 1.62 1.92 -18.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 14/11/03 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 -
Price 2.73 2.78 2.96 2.50 2.86 2.99 3.10 -
P/RPS 0.83 1.10 1.82 3.15 0.83 1.15 1.83 -40.88%
P/EPS 11.29 14.43 27.23 47.98 7.95 10.36 17.08 -24.06%
EY 8.85 6.93 3.67 2.08 12.57 9.65 5.85 31.68%
DY 4.03 1.80 1.69 0.00 4.90 3.01 2.26 46.89%
P/NAPS 1.37 1.40 1.55 1.33 1.53 1.70 1.81 -16.90%

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