[APM] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 71.18%
YoY- 17.9%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 285,128 268,936 245,746 213,013 190,838 223,327 249,702 9.25%
PBT 37,126 30,181 30,219 25,218 15,014 13,746 23,519 35.61%
Tax -8,161 -1,850 -8,386 -4,771 -3,347 -6,397 -6,137 20.94%
NP 28,965 28,331 21,833 20,447 11,667 7,349 17,382 40.59%
-
NP to SH 25,935 25,456 19,366 17,567 10,262 5,054 16,065 37.65%
-
Tax Rate 21.98% 6.13% 27.75% 18.92% 22.29% 46.54% 26.09% -
Total Cost 256,163 240,605 223,913 192,566 179,171 215,978 232,320 6.73%
-
Net Worth 667,459 642,768 620,578 607,254 601,088 600,534 597,491 7.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 19,596 - 11,829 - 17,837 - -
Div Payout % - 76.98% - 67.34% - 352.94% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 667,459 642,768 620,578 607,254 601,088 600,534 597,491 7.66%
NOSH 195,735 195,966 197,009 197,160 197,726 198,196 197,844 -0.71%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.16% 10.53% 8.88% 9.60% 6.11% 3.29% 6.96% -
ROE 3.89% 3.96% 3.12% 2.89% 1.71% 0.84% 2.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 145.67 137.24 124.74 108.04 96.52 112.68 126.21 10.04%
EPS 13.25 12.99 9.83 8.91 5.19 2.55 8.12 38.64%
DPS 0.00 10.00 0.00 6.00 0.00 9.00 0.00 -
NAPS 3.41 3.28 3.15 3.08 3.04 3.03 3.02 8.44%
Adjusted Per Share Value based on latest NOSH - 197,160
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 141.43 133.40 121.90 105.66 94.66 110.78 123.86 9.25%
EPS 12.86 12.63 9.61 8.71 5.09 2.51 7.97 37.60%
DPS 0.00 9.72 0.00 5.87 0.00 8.85 0.00 -
NAPS 3.3108 3.1883 3.0783 3.0122 2.9816 2.9788 2.9637 7.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.97 2.66 2.14 1.80 1.50 1.49 1.85 -
P/RPS 2.73 1.94 1.72 1.67 1.55 1.32 1.47 51.14%
P/EPS 29.96 20.48 21.77 20.20 28.90 58.43 22.78 20.05%
EY 3.34 4.88 4.59 4.95 3.46 1.71 4.39 -16.67%
DY 0.00 3.76 0.00 3.33 0.00 6.04 0.00 -
P/NAPS 1.16 0.81 0.68 0.58 0.49 0.49 0.61 53.55%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 18/11/09 21/08/09 28/05/09 25/02/09 17/11/08 -
Price 4.31 3.78 2.35 1.91 1.80 1.53 1.53 -
P/RPS 2.96 2.75 1.88 1.77 1.86 1.36 1.21 81.65%
P/EPS 32.53 29.10 23.91 21.44 34.68 60.00 18.84 43.97%
EY 3.07 3.44 4.18 4.66 2.88 1.67 5.31 -30.62%
DY 0.00 2.65 0.00 3.14 0.00 5.88 0.00 -
P/NAPS 1.26 1.15 0.75 0.62 0.59 0.50 0.51 82.85%

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