[APM] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.38%
YoY- 38.4%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 159,656 172,373 182,178 181,831 159,656 149,187 163,635 -1.62%
PBT 14,569 15,580 25,877 26,621 23,508 20,580 22,151 -24.38%
Tax -4,073 -2,174 -4,294 -7,015 -6,516 -7,160 -4,981 -12.56%
NP 10,496 13,406 21,583 19,606 16,992 13,420 17,170 -27.99%
-
NP to SH 10,496 13,406 21,583 19,606 16,992 13,420 17,170 -27.99%
-
Tax Rate 27.96% 13.95% 16.59% 26.35% 27.72% 34.79% 22.49% -
Total Cost 149,160 158,967 160,595 162,225 142,664 135,767 146,465 1.22%
-
Net Worth 378,706 368,916 354,678 344,565 336,614 318,372 304,303 15.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 14,111 - 14,105 - 12,090 - -
Div Payout % - 105.26% - 71.94% - 90.09% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 378,706 368,916 354,678 344,565 336,614 318,372 304,303 15.71%
NOSH 201,439 201,593 201,521 201,500 201,565 201,501 201,525 -0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.57% 7.78% 11.85% 10.78% 10.64% 9.00% 10.49% -
ROE 2.77% 3.63% 6.09% 5.69% 5.05% 4.22% 5.64% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 79.26 85.51 90.40 90.24 79.21 74.04 81.20 -1.60%
EPS 5.21 6.65 10.71 9.73 8.43 6.66 8.52 -27.97%
DPS 0.00 7.00 0.00 7.00 0.00 6.00 0.00 -
NAPS 1.88 1.83 1.76 1.71 1.67 1.58 1.51 15.74%
Adjusted Per Share Value based on latest NOSH - 201,500
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 79.19 85.50 90.37 90.19 79.19 74.00 81.17 -1.63%
EPS 5.21 6.65 10.71 9.73 8.43 6.66 8.52 -27.97%
DPS 0.00 7.00 0.00 7.00 0.00 6.00 0.00 -
NAPS 1.8785 1.8299 1.7593 1.7092 1.6697 1.5792 1.5094 15.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.50 3.04 2.85 3.28 2.80 2.14 1.66 -
P/RPS 3.15 3.56 3.15 3.63 3.54 2.89 2.04 33.62%
P/EPS 47.98 45.71 26.61 33.71 33.21 32.13 19.48 82.48%
EY 2.08 2.19 3.76 2.97 3.01 3.11 5.13 -45.24%
DY 0.00 2.30 0.00 2.13 0.00 2.80 0.00 -
P/NAPS 1.33 1.66 1.62 1.92 1.68 1.35 1.10 13.50%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 -
Price 2.50 2.86 2.99 3.10 3.58 2.28 1.90 -
P/RPS 3.15 3.34 3.31 3.44 4.52 3.08 2.34 21.93%
P/EPS 47.98 43.01 27.92 31.86 42.47 34.23 22.30 66.73%
EY 2.08 2.33 3.58 3.14 2.35 2.92 4.48 -40.06%
DY 0.00 2.45 0.00 2.26 0.00 2.63 0.00 -
P/NAPS 1.33 1.56 1.70 1.81 2.14 1.44 1.26 3.67%

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