[APM] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.1%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 237,667 233,023 242,844 256,381 237,637 214,005 206,872 9.72%
PBT 21,358 19,697 22,981 23,122 22,983 20,773 20,010 4.45%
Tax -5,084 -4,573 -1,043 -5,959 -5,840 -5,055 -4,221 13.24%
NP 16,274 15,124 21,938 17,163 17,143 15,718 15,789 2.04%
-
NP to SH 15,354 14,443 20,054 17,155 17,345 15,520 15,789 -1.85%
-
Tax Rate 23.80% 23.22% 4.54% 25.77% 25.41% 24.33% 21.09% -
Total Cost 221,393 217,899 220,906 239,218 220,494 198,287 191,083 10.34%
-
Net Worth 513,141 402,873 503,363 481,225 465,353 464,996 449,100 9.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,061 - 16,107 - 10,072 - 14,097 -20.18%
Div Payout % 65.53% - 80.32% - 58.07% - 89.29% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 513,141 402,873 503,363 481,225 465,353 464,996 449,100 9.32%
NOSH 201,231 201,436 201,345 201,349 201,451 201,297 201,390 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.85% 6.49% 9.03% 6.69% 7.21% 7.34% 7.63% -
ROE 2.99% 3.59% 3.98% 3.56% 3.73% 3.34% 3.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 118.11 115.68 120.61 127.33 117.96 106.31 102.72 9.78%
EPS 7.77 7.51 9.96 8.52 8.61 7.71 7.84 -0.59%
DPS 5.00 0.00 8.00 0.00 5.00 0.00 7.00 -20.14%
NAPS 2.55 2.00 2.50 2.39 2.31 2.31 2.23 9.37%
Adjusted Per Share Value based on latest NOSH - 201,349
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 117.89 115.59 120.46 127.17 117.88 106.15 102.62 9.71%
EPS 7.62 7.16 9.95 8.51 8.60 7.70 7.83 -1.80%
DPS 4.99 0.00 7.99 0.00 5.00 0.00 6.99 -20.17%
NAPS 2.5453 1.9984 2.4968 2.387 2.3083 2.3065 2.2277 9.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.54 2.64 2.52 2.54 2.46 2.69 2.55 -
P/RPS 2.15 2.28 2.09 1.99 2.09 2.53 2.48 -9.10%
P/EPS 33.29 36.82 25.30 29.81 28.57 34.89 32.53 1.55%
EY 3.00 2.72 3.95 3.35 3.50 2.87 3.07 -1.53%
DY 1.97 0.00 3.17 0.00 2.03 0.00 2.75 -19.98%
P/NAPS 1.00 1.32 1.01 1.06 1.06 1.16 1.14 -8.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 -
Price 2.18 2.70 2.42 2.60 2.53 2.42 2.50 -
P/RPS 1.85 2.33 2.01 2.04 2.14 2.28 2.43 -16.66%
P/EPS 28.57 37.66 24.30 30.52 29.38 31.39 31.89 -7.08%
EY 3.50 2.66 4.12 3.28 3.40 3.19 3.14 7.52%
DY 2.29 0.00 3.31 0.00 1.98 0.00 2.80 -12.57%
P/NAPS 0.85 1.35 0.97 1.09 1.10 1.05 1.12 -16.83%

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