[APM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.36%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 217,382 160,618 210,607 218,520 237,667 233,023 242,844 -7.13%
PBT 20,657 10,096 17,928 21,094 21,358 19,697 22,981 -6.87%
Tax -4,966 -2,384 -6,398 -5,026 -5,084 -4,573 -1,043 183.82%
NP 15,691 7,712 11,530 16,068 16,274 15,124 21,938 -20.07%
-
NP to SH 13,861 7,447 10,305 15,410 15,354 14,443 20,054 -21.87%
-
Tax Rate 24.04% 23.61% 35.69% 23.83% 23.80% 23.22% 4.54% -
Total Cost 201,691 152,906 199,077 202,452 221,393 217,899 220,906 -5.90%
-
Net Worth 538,038 544,511 537,303 529,090 513,141 402,873 503,363 4.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,000 - 16,038 - 10,061 - 16,107 -27.28%
Div Payout % 72.15% - 155.64% - 65.53% - 80.32% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 538,038 544,511 537,303 529,090 513,141 402,873 503,363 4.55%
NOSH 200,014 200,188 200,486 201,174 201,231 201,436 201,345 -0.44%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.22% 4.80% 5.47% 7.35% 6.85% 6.49% 9.03% -
ROE 2.58% 1.37% 1.92% 2.91% 2.99% 3.59% 3.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 108.68 80.23 105.05 108.62 118.11 115.68 120.61 -6.72%
EPS 6.93 3.72 5.14 7.66 7.77 7.51 9.96 -21.53%
DPS 5.00 0.00 8.00 0.00 5.00 0.00 8.00 -26.96%
NAPS 2.69 2.72 2.68 2.63 2.55 2.00 2.50 5.01%
Adjusted Per Share Value based on latest NOSH - 201,174
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 107.83 79.67 104.47 108.39 117.89 115.59 120.46 -7.13%
EPS 6.88 3.69 5.11 7.64 7.62 7.16 9.95 -21.85%
DPS 4.96 0.00 7.96 0.00 4.99 0.00 7.99 -27.29%
NAPS 2.6688 2.701 2.6652 2.6245 2.5453 1.9984 2.4968 4.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.35 2.46 2.29 2.29 2.54 2.64 2.52 -
P/RPS 2.16 3.07 2.18 2.11 2.15 2.28 2.09 2.22%
P/EPS 33.91 66.13 44.55 29.90 33.29 36.82 25.30 21.62%
EY 2.95 1.51 2.24 3.34 3.00 2.72 3.95 -17.72%
DY 2.13 0.00 3.49 0.00 1.97 0.00 3.17 -23.34%
P/NAPS 0.87 0.90 0.85 0.87 1.00 1.32 1.01 -9.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 -
Price 1.94 2.44 2.54 2.25 2.18 2.70 2.42 -
P/RPS 1.79 3.04 2.42 2.07 1.85 2.33 2.01 -7.45%
P/EPS 27.99 65.59 49.42 29.37 28.57 37.66 24.30 9.91%
EY 3.57 1.52 2.02 3.40 3.50 2.66 4.12 -9.13%
DY 2.58 0.00 3.15 0.00 2.29 0.00 3.31 -15.34%
P/NAPS 0.72 0.90 0.95 0.86 0.85 1.35 0.97 -18.06%

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