[APM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.7%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,182,069 875,738 578,519 301,159 1,178,846 890,913 599,436 57.05%
PBT 175,035 130,036 83,662 42,584 184,529 138,783 91,259 54.18%
Tax -37,353 -33,441 -19,733 -10,495 -44,195 -33,294 -21,325 45.16%
NP 137,682 96,595 63,929 32,089 140,334 105,489 69,934 56.88%
-
NP to SH 119,891 82,669 55,832 27,763 124,489 94,147 62,481 54.23%
-
Tax Rate 21.34% 25.72% 23.59% 24.65% 23.95% 23.99% 23.37% -
Total Cost 1,044,387 779,143 514,590 269,070 1,038,512 785,424 529,502 57.08%
-
Net Worth 829,675 788,721 774,955 766,955 737,814 706,444 688,797 13.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 62,617 43,056 19,569 - 39,141 15,655 15,654 151.35%
Div Payout % 52.23% 52.08% 35.05% - 31.44% 16.63% 25.05% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 829,675 788,721 774,955 766,955 737,814 706,444 688,797 13.16%
NOSH 195,678 195,712 195,695 195,651 195,706 195,691 195,681 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.65% 11.03% 11.05% 10.66% 11.90% 11.84% 11.67% -
ROE 14.45% 10.48% 7.20% 3.62% 16.87% 13.33% 9.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 604.09 447.46 295.62 153.93 602.35 455.26 306.33 57.06%
EPS 61.27 42.24 28.53 14.19 63.61 48.11 31.93 54.23%
DPS 32.00 22.00 10.00 0.00 20.00 8.00 8.00 151.34%
NAPS 4.24 4.03 3.96 3.92 3.77 3.61 3.52 13.17%
Adjusted Per Share Value based on latest NOSH - 195,651
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 586.34 434.39 286.96 149.38 584.75 441.92 297.34 57.05%
EPS 59.47 41.01 27.69 13.77 61.75 46.70 30.99 54.24%
DPS 31.06 21.36 9.71 0.00 19.42 7.77 7.77 151.24%
NAPS 4.1155 3.9123 3.844 3.8043 3.6598 3.5042 3.4167 13.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.45 4.50 4.88 5.28 5.70 4.73 4.16 -
P/RPS 0.74 1.01 1.65 3.43 0.95 1.04 1.36 -33.27%
P/EPS 7.26 10.65 17.10 37.21 8.96 9.83 13.03 -32.21%
EY 13.77 9.39 5.85 2.69 11.16 10.17 7.68 47.43%
DY 7.19 4.89 2.05 0.00 3.51 1.69 1.92 140.56%
P/NAPS 1.05 1.12 1.23 1.35 1.51 1.31 1.18 -7.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 -
Price 4.31 4.40 4.90 4.82 5.10 5.36 4.91 -
P/RPS 0.71 0.98 1.66 3.13 0.85 1.18 1.60 -41.73%
P/EPS 7.03 10.42 17.17 33.97 8.02 11.14 15.38 -40.57%
EY 14.22 9.60 5.82 2.94 12.47 8.98 6.50 68.28%
DY 7.42 5.00 2.04 0.00 3.92 1.49 1.63 173.91%
P/NAPS 1.02 1.09 1.24 1.23 1.35 1.48 1.39 -18.59%

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