[APM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.08%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 168,971 159,656 172,373 182,178 181,831 159,656 149,187 8.68%
PBT 15,651 14,569 15,580 25,877 26,621 23,508 20,580 -16.72%
Tax -4,262 -4,073 -2,174 -4,294 -7,015 -6,516 -7,160 -29.30%
NP 11,389 10,496 13,406 21,583 19,606 16,992 13,420 -10.38%
-
NP to SH 11,389 10,496 13,406 21,583 19,606 16,992 13,420 -10.38%
-
Tax Rate 27.23% 27.96% 13.95% 16.59% 26.35% 27.72% 34.79% -
Total Cost 157,582 149,160 158,967 160,595 162,225 142,664 135,767 10.47%
-
Net Worth 384,328 378,706 368,916 354,678 344,565 336,614 318,372 13.41%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 10,060 - 14,111 - 14,105 - 12,090 -11.56%
Div Payout % 88.34% - 105.26% - 71.94% - 90.09% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 384,328 378,706 368,916 354,678 344,565 336,614 318,372 13.41%
NOSH 201,219 201,439 201,593 201,521 201,500 201,565 201,501 -0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.74% 6.57% 7.78% 11.85% 10.78% 10.64% 9.00% -
ROE 2.96% 2.77% 3.63% 6.09% 5.69% 5.05% 4.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.97 79.26 85.51 90.40 90.24 79.21 74.04 8.77%
EPS 5.66 5.21 6.65 10.71 9.73 8.43 6.66 -10.30%
DPS 5.00 0.00 7.00 0.00 7.00 0.00 6.00 -11.47%
NAPS 1.91 1.88 1.83 1.76 1.71 1.67 1.58 13.51%
Adjusted Per Share Value based on latest NOSH - 201,521
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.81 79.19 85.50 90.37 90.19 79.19 74.00 8.67%
EPS 5.65 5.21 6.65 10.71 9.73 8.43 6.66 -10.41%
DPS 4.99 0.00 7.00 0.00 7.00 0.00 6.00 -11.59%
NAPS 1.9064 1.8785 1.8299 1.7593 1.7092 1.6697 1.5792 13.41%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.83 2.50 3.04 2.85 3.28 2.80 2.14 -
P/RPS 3.37 3.15 3.56 3.15 3.63 3.54 2.89 10.81%
P/EPS 50.00 47.98 45.71 26.61 33.71 33.21 32.13 34.39%
EY 2.00 2.08 2.19 3.76 2.97 3.01 3.11 -25.55%
DY 1.77 0.00 2.30 0.00 2.13 0.00 2.80 -26.40%
P/NAPS 1.48 1.33 1.66 1.62 1.92 1.68 1.35 6.33%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 27/02/02 -
Price 2.96 2.50 2.86 2.99 3.10 3.58 2.28 -
P/RPS 3.52 3.15 3.34 3.31 3.44 4.52 3.08 9.33%
P/EPS 52.30 47.98 43.01 27.92 31.86 42.47 34.23 32.75%
EY 1.91 2.08 2.33 3.58 3.14 2.35 2.92 -24.70%
DY 1.69 0.00 2.45 0.00 2.26 0.00 2.63 -25.59%
P/NAPS 1.55 1.33 1.56 1.70 1.81 2.14 1.44 5.04%

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