[APM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.94%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 918,533 649,597 403,851 190,838 943,526 720,199 470,497 56.01%
PBT 100,632 70,451 40,232 15,014 80,395 66,649 43,130 75.64%
Tax -18,354 -16,504 -8,118 -3,347 -22,823 -16,426 -10,289 46.93%
NP 82,278 53,947 32,114 11,667 57,572 50,223 32,841 84.15%
-
NP to SH 72,651 47,195 27,829 10,262 51,169 46,115 30,050 79.84%
-
Tax Rate 18.24% 23.43% 20.18% 22.29% 28.39% 24.65% 23.86% -
Total Cost 836,255 595,650 371,737 179,171 885,954 669,976 437,656 53.80%
-
Net Worth 645,961 621,506 608,327 601,088 599,775 597,970 590,303 6.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 31,510 11,838 11,850 - 29,691 11,880 11,885 91.21%
Div Payout % 43.37% 25.08% 42.58% - 58.03% 25.76% 39.55% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 645,961 621,506 608,327 601,088 599,775 597,970 590,303 6.17%
NOSH 196,939 197,303 197,508 197,726 197,945 198,003 198,088 -0.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.96% 8.30% 7.95% 6.11% 6.10% 6.97% 6.98% -
ROE 11.25% 7.59% 4.57% 1.71% 8.53% 7.71% 5.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 466.40 329.24 204.47 96.52 476.66 363.73 237.52 56.61%
EPS 36.89 23.92 14.09 5.19 25.85 23.29 15.17 80.54%
DPS 16.00 6.00 6.00 0.00 15.00 6.00 6.00 91.95%
NAPS 3.28 3.15 3.08 3.04 3.03 3.02 2.98 6.58%
Adjusted Per Share Value based on latest NOSH - 197,726
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 455.62 322.22 200.32 94.66 468.02 357.24 233.38 56.01%
EPS 36.04 23.41 13.80 5.09 25.38 22.87 14.91 79.82%
DPS 15.63 5.87 5.88 0.00 14.73 5.89 5.90 91.11%
NAPS 3.2042 3.0829 3.0175 2.9816 2.9751 2.9661 2.9281 6.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.66 2.14 1.80 1.50 1.49 1.85 2.05 -
P/RPS 0.57 0.65 0.88 1.55 0.31 0.51 0.86 -23.92%
P/EPS 7.21 8.95 12.78 28.90 5.76 7.94 13.51 -34.13%
EY 13.87 11.18 7.83 3.46 17.35 12.59 7.40 51.84%
DY 6.02 2.80 3.33 0.00 10.07 3.24 2.93 61.40%
P/NAPS 0.81 0.68 0.58 0.49 0.49 0.61 0.69 11.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 21/08/09 28/05/09 25/02/09 17/11/08 28/08/08 -
Price 3.78 2.35 1.91 1.80 1.53 1.53 2.11 -
P/RPS 0.81 0.71 0.93 1.86 0.32 0.42 0.89 -6.06%
P/EPS 10.25 9.82 13.56 34.68 5.92 6.57 13.91 -18.37%
EY 9.76 10.18 7.38 2.88 16.90 15.22 7.19 22.52%
DY 4.23 2.55 3.14 0.00 9.80 3.92 2.84 30.32%
P/NAPS 1.15 0.75 0.62 0.59 0.50 0.51 0.71 37.79%

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