[APM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.62%
YoY- -1.88%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 237,637 214,005 206,872 212,194 193,556 176,427 155,182 32.89%
PBT 22,983 20,773 20,010 21,983 18,932 15,906 13,255 44.37%
Tax -5,840 -5,055 -4,221 -5,378 -4,445 -4,119 -3,383 43.95%
NP 17,143 15,718 15,789 16,605 14,487 11,787 9,872 44.52%
-
NP to SH 17,345 15,520 15,789 16,605 14,487 11,787 9,872 45.65%
-
Tax Rate 25.41% 24.33% 21.09% 24.46% 23.48% 25.90% 25.52% -
Total Cost 220,494 198,287 191,083 195,589 179,069 164,640 145,310 32.08%
-
Net Worth 465,353 464,996 449,100 432,736 413,050 415,063 402,938 10.08%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 10,072 - 14,097 - 10,074 - 12,088 -11.46%
Div Payout % 58.07% - 89.29% - 69.54% - 122.45% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 465,353 464,996 449,100 432,736 413,050 415,063 402,938 10.08%
NOSH 201,451 201,297 201,390 201,272 201,488 201,487 201,469 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.21% 7.34% 7.63% 7.83% 7.48% 6.68% 6.36% -
ROE 3.73% 3.34% 3.52% 3.84% 3.51% 2.84% 2.45% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 117.96 106.31 102.72 105.43 96.06 87.56 77.03 32.89%
EPS 8.61 7.71 7.84 8.25 7.19 5.85 4.90 45.66%
DPS 5.00 0.00 7.00 0.00 5.00 0.00 6.00 -11.45%
NAPS 2.31 2.31 2.23 2.15 2.05 2.06 2.00 10.09%
Adjusted Per Share Value based on latest NOSH - 201,272
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 117.88 106.15 102.62 105.25 96.01 87.51 76.98 32.88%
EPS 8.60 7.70 7.83 8.24 7.19 5.85 4.90 45.55%
DPS 5.00 0.00 6.99 0.00 5.00 0.00 6.00 -11.45%
NAPS 2.3083 2.3065 2.2277 2.1465 2.0489 2.0588 1.9987 10.08%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.46 2.69 2.55 2.43 2.50 2.60 2.80 -
P/RPS 2.09 2.53 2.48 2.30 2.60 2.97 3.64 -30.94%
P/EPS 28.57 34.89 32.53 29.45 34.77 44.44 57.14 -37.03%
EY 3.50 2.87 3.07 3.40 2.88 2.25 1.75 58.80%
DY 2.03 0.00 2.75 0.00 2.00 0.00 2.14 -3.45%
P/NAPS 1.06 1.16 1.14 1.13 1.22 1.26 1.40 -16.94%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 25/02/04 -
Price 2.53 2.42 2.50 2.40 2.50 2.54 2.73 -
P/RPS 2.14 2.28 2.43 2.28 2.60 2.90 3.54 -28.52%
P/EPS 29.38 31.39 31.89 29.09 34.77 43.42 55.71 -34.75%
EY 3.40 3.19 3.14 3.44 2.88 2.30 1.79 53.43%
DY 1.98 0.00 2.80 0.00 2.00 0.00 2.20 -6.78%
P/NAPS 1.10 1.05 1.12 1.12 1.22 1.23 1.37 -13.62%

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