[APM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.3%
YoY- 152.73%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,178,846 890,913 599,436 285,128 918,533 649,597 403,851 103.84%
PBT 184,529 138,783 91,259 37,126 100,632 70,451 40,232 175.28%
Tax -44,195 -33,294 -21,325 -8,161 -18,354 -16,504 -8,118 208.51%
NP 140,334 105,489 69,934 28,965 82,278 53,947 32,114 166.57%
-
NP to SH 124,489 94,147 62,481 25,935 72,651 47,195 27,829 170.75%
-
Tax Rate 23.95% 23.99% 23.37% 21.98% 18.24% 23.43% 20.18% -
Total Cost 1,038,512 785,424 529,502 256,163 836,255 595,650 371,737 97.98%
-
Net Worth 737,814 706,444 688,797 667,459 645,961 621,506 608,327 13.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 39,141 15,655 15,654 - 31,510 11,838 11,850 121.30%
Div Payout % 31.44% 16.63% 25.05% - 43.37% 25.08% 42.58% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 737,814 706,444 688,797 667,459 645,961 621,506 608,327 13.68%
NOSH 195,706 195,691 195,681 195,735 196,939 197,303 197,508 -0.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.90% 11.84% 11.67% 10.16% 8.96% 8.30% 7.95% -
ROE 16.87% 13.33% 9.07% 3.89% 11.25% 7.59% 4.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 602.35 455.26 306.33 145.67 466.40 329.24 204.47 105.09%
EPS 63.61 48.11 31.93 13.25 36.89 23.92 14.09 172.40%
DPS 20.00 8.00 8.00 0.00 16.00 6.00 6.00 122.65%
NAPS 3.77 3.61 3.52 3.41 3.28 3.15 3.08 14.38%
Adjusted Per Share Value based on latest NOSH - 195,735
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 584.75 441.92 297.34 141.43 455.62 322.22 200.32 103.85%
EPS 61.75 46.70 30.99 12.86 36.04 23.41 13.80 170.80%
DPS 19.42 7.77 7.77 0.00 15.63 5.87 5.88 121.29%
NAPS 3.6598 3.5042 3.4167 3.3108 3.2042 3.0829 3.0175 13.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.70 4.73 4.16 3.97 2.66 2.14 1.80 -
P/RPS 0.95 1.04 1.36 2.73 0.57 0.65 0.88 5.22%
P/EPS 8.96 9.83 13.03 29.96 7.21 8.95 12.78 -21.02%
EY 11.16 10.17 7.68 3.34 13.87 11.18 7.83 26.56%
DY 3.51 1.69 1.92 0.00 6.02 2.80 3.33 3.56%
P/NAPS 1.51 1.31 1.18 1.16 0.81 0.68 0.58 88.91%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 -
Price 5.10 5.36 4.91 4.31 3.78 2.35 1.91 -
P/RPS 0.85 1.18 1.60 2.96 0.81 0.71 0.93 -5.80%
P/EPS 8.02 11.14 15.38 32.53 10.25 9.82 13.56 -29.47%
EY 12.47 8.98 6.50 3.07 9.76 10.18 7.38 41.72%
DY 3.92 1.49 1.63 0.00 4.23 2.55 3.14 15.89%
P/NAPS 1.35 1.48 1.39 1.26 1.15 0.75 0.62 67.75%

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