[APM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -71.81%
YoY- 103.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 943,526 720,199 470,497 231,360 839,243 604,775 378,000 83.50%
PBT 80,395 66,649 43,130 20,991 78,508 52,063 30,753 89.21%
Tax -22,823 -16,426 -10,289 -4,314 -19,172 -12,620 -7,350 112.11%
NP 57,572 50,223 32,841 16,677 59,336 39,443 23,403 81.73%
-
NP to SH 51,169 46,115 30,050 15,150 53,738 35,604 21,308 78.85%
-
Tax Rate 28.39% 24.65% 23.86% 20.55% 24.42% 24.24% 23.90% -
Total Cost 885,954 669,976 437,656 214,683 779,907 565,332 354,597 83.61%
-
Net Worth 599,775 597,970 590,303 588,946 572,274 553,130 537,697 7.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 29,691 11,880 11,885 - 27,915 9,984 9,994 105.97%
Div Payout % 58.03% 25.76% 39.55% - 51.95% 28.04% 46.90% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 599,775 597,970 590,303 588,946 572,274 553,130 537,697 7.52%
NOSH 197,945 198,003 198,088 198,298 199,398 199,685 199,887 -0.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.10% 6.97% 6.98% 7.21% 7.07% 6.52% 6.19% -
ROE 8.53% 7.71% 5.09% 2.57% 9.39% 6.44% 3.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 476.66 363.73 237.52 116.67 420.89 302.86 189.11 84.69%
EPS 25.85 23.29 15.17 7.64 26.95 17.83 10.66 80.01%
DPS 15.00 6.00 6.00 0.00 14.00 5.00 5.00 107.31%
NAPS 3.03 3.02 2.98 2.97 2.87 2.77 2.69 8.21%
Adjusted Per Share Value based on latest NOSH - 198,298
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 468.02 357.24 233.38 114.76 416.29 299.99 187.50 83.50%
EPS 25.38 22.87 14.91 7.51 26.66 17.66 10.57 78.83%
DPS 14.73 5.89 5.90 0.00 13.85 4.95 4.96 105.92%
NAPS 2.9751 2.9661 2.9281 2.9214 2.8387 2.7437 2.6671 7.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.49 1.85 2.05 2.20 2.33 2.01 2.35 -
P/RPS 0.31 0.51 0.86 1.89 0.55 0.66 1.24 -60.14%
P/EPS 5.76 7.94 13.51 28.80 8.65 11.27 22.05 -58.96%
EY 17.35 12.59 7.40 3.47 11.57 8.87 4.54 143.44%
DY 10.07 3.24 2.93 0.00 6.01 2.49 2.13 180.36%
P/NAPS 0.49 0.61 0.69 0.74 0.81 0.73 0.87 -31.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 -
Price 1.53 1.53 2.11 2.16 2.05 2.33 1.94 -
P/RPS 0.32 0.42 0.89 1.85 0.49 0.77 1.03 -53.96%
P/EPS 5.92 6.57 13.91 28.27 7.61 13.07 18.20 -52.54%
EY 16.90 15.22 7.19 3.54 13.15 7.65 5.49 110.89%
DY 9.80 3.92 2.84 0.00 6.83 2.15 2.58 142.46%
P/NAPS 0.50 0.51 0.71 0.73 0.71 0.84 0.72 -21.49%

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