[APM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.59%
YoY- -48.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 839,243 604,775 378,000 160,618 899,817 689,210 470,690 46.88%
PBT 78,508 52,063 30,753 10,096 80,078 62,150 41,055 53.88%
Tax -19,172 -12,620 -7,350 -2,384 -21,081 -14,683 -9,657 57.76%
NP 59,336 39,443 23,403 7,712 58,997 47,467 31,398 52.67%
-
NP to SH 53,738 35,604 21,308 7,447 55,513 45,208 29,797 48.00%
-
Tax Rate 24.42% 24.24% 23.90% 23.61% 26.33% 23.63% 23.52% -
Total Cost 779,907 565,332 354,597 152,906 840,820 641,743 439,292 46.46%
-
Net Worth 572,274 553,130 537,697 544,511 538,844 529,136 513,394 7.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 27,915 9,984 9,994 - 26,137 10,059 10,066 97.02%
Div Payout % 51.95% 28.04% 46.90% - 47.08% 22.25% 33.78% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 572,274 553,130 537,697 544,511 538,844 529,136 513,394 7.48%
NOSH 199,398 199,685 199,887 200,188 201,061 201,192 201,331 -0.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.07% 6.52% 6.19% 4.80% 6.56% 6.89% 6.67% -
ROE 9.39% 6.44% 3.96% 1.37% 10.30% 8.54% 5.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 420.89 302.86 189.11 80.23 447.53 342.56 233.79 47.83%
EPS 26.95 17.83 10.66 3.72 27.61 22.47 14.95 47.96%
DPS 14.00 5.00 5.00 0.00 13.00 5.00 5.00 98.28%
NAPS 2.87 2.77 2.69 2.72 2.68 2.63 2.55 8.17%
Adjusted Per Share Value based on latest NOSH - 200,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 416.29 299.99 187.50 79.67 446.34 341.87 233.48 46.88%
EPS 26.66 17.66 10.57 3.69 27.54 22.42 14.78 48.02%
DPS 13.85 4.95 4.96 0.00 12.97 4.99 4.99 97.13%
NAPS 2.8387 2.7437 2.6671 2.701 2.6728 2.6247 2.5466 7.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.33 2.01 2.35 2.46 2.29 2.29 2.54 -
P/RPS 0.55 0.66 1.24 3.07 0.51 0.67 1.09 -36.54%
P/EPS 8.65 11.27 22.05 66.13 8.29 10.19 17.16 -36.58%
EY 11.57 8.87 4.54 1.51 12.06 9.81 5.83 57.72%
DY 6.01 2.49 2.13 0.00 5.68 2.18 1.97 109.92%
P/NAPS 0.81 0.73 0.87 0.90 0.85 0.87 1.00 -13.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 16/11/07 16/08/07 24/05/07 22/02/07 16/11/06 14/09/06 -
Price 2.05 2.33 1.94 2.44 2.54 2.25 2.18 -
P/RPS 0.49 0.77 1.03 3.04 0.57 0.66 0.93 -34.68%
P/EPS 7.61 13.07 18.20 65.59 9.20 10.01 14.73 -35.53%
EY 13.15 7.65 5.49 1.52 10.87 9.99 6.79 55.18%
DY 6.83 2.15 2.58 0.00 5.12 2.22 2.29 106.78%
P/NAPS 0.71 0.84 0.72 0.90 0.95 0.86 0.85 -11.27%

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