[APM] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.31%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 160,618 210,607 218,520 237,667 233,023 242,844 256,381 -26.80%
PBT 10,096 17,928 21,094 21,358 19,697 22,981 23,122 -42.47%
Tax -2,384 -6,398 -5,026 -5,084 -4,573 -1,043 -5,959 -45.73%
NP 7,712 11,530 16,068 16,274 15,124 21,938 17,163 -41.36%
-
NP to SH 7,447 10,305 15,410 15,354 14,443 20,054 17,155 -42.69%
-
Tax Rate 23.61% 35.69% 23.83% 23.80% 23.22% 4.54% 25.77% -
Total Cost 152,906 199,077 202,452 221,393 217,899 220,906 239,218 -25.81%
-
Net Worth 544,511 537,303 529,090 513,141 402,873 503,363 481,225 8.59%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16,038 - 10,061 - 16,107 - -
Div Payout % - 155.64% - 65.53% - 80.32% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 544,511 537,303 529,090 513,141 402,873 503,363 481,225 8.59%
NOSH 200,188 200,486 201,174 201,231 201,436 201,345 201,349 -0.38%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.80% 5.47% 7.35% 6.85% 6.49% 9.03% 6.69% -
ROE 1.37% 1.92% 2.91% 2.99% 3.59% 3.98% 3.56% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 80.23 105.05 108.62 118.11 115.68 120.61 127.33 -26.52%
EPS 3.72 5.14 7.66 7.77 7.51 9.96 8.52 -42.47%
DPS 0.00 8.00 0.00 5.00 0.00 8.00 0.00 -
NAPS 2.72 2.68 2.63 2.55 2.00 2.50 2.39 9.01%
Adjusted Per Share Value based on latest NOSH - 201,231
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.67 104.47 108.39 117.89 115.59 120.46 127.17 -26.80%
EPS 3.69 5.11 7.64 7.62 7.16 9.95 8.51 -42.74%
DPS 0.00 7.96 0.00 4.99 0.00 7.99 0.00 -
NAPS 2.701 2.6652 2.6245 2.5453 1.9984 2.4968 2.387 8.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.46 2.29 2.29 2.54 2.64 2.52 2.54 -
P/RPS 3.07 2.18 2.11 2.15 2.28 2.09 1.99 33.54%
P/EPS 66.13 44.55 29.90 33.29 36.82 25.30 29.81 70.17%
EY 1.51 2.24 3.34 3.00 2.72 3.95 3.35 -41.24%
DY 0.00 3.49 0.00 1.97 0.00 3.17 0.00 -
P/NAPS 0.90 0.85 0.87 1.00 1.32 1.01 1.06 -10.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 16/11/05 -
Price 2.44 2.54 2.25 2.18 2.70 2.42 2.60 -
P/RPS 3.04 2.42 2.07 1.85 2.33 2.01 2.04 30.49%
P/EPS 65.59 49.42 29.37 28.57 37.66 24.30 30.52 66.61%
EY 1.52 2.02 3.40 3.50 2.66 4.12 3.28 -40.14%
DY 0.00 3.15 0.00 2.29 0.00 3.31 0.00 -
P/NAPS 0.90 0.95 0.86 0.85 1.35 0.97 1.09 -11.99%

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