[APM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.14%
YoY- -7.23%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 239,137 231,360 234,468 226,775 217,382 160,618 210,607 8.84%
PBT 22,139 20,991 26,445 21,310 20,657 10,096 17,928 15.11%
Tax -5,975 -4,314 -6,552 -5,270 -4,966 -2,384 -6,398 -4.46%
NP 16,164 16,677 19,893 16,040 15,691 7,712 11,530 25.28%
-
NP to SH 14,900 15,150 18,134 14,296 13,861 7,447 10,305 27.89%
-
Tax Rate 26.99% 20.55% 24.78% 24.73% 24.04% 23.61% 35.69% -
Total Cost 222,973 214,683 214,575 210,735 201,691 152,906 199,077 7.85%
-
Net Worth 589,667 588,946 569,415 551,530 538,038 544,511 537,303 6.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,872 - 17,856 - 10,000 - 16,038 -18.18%
Div Payout % 79.68% - 98.47% - 72.15% - 155.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 589,667 588,946 569,415 551,530 538,038 544,511 537,303 6.40%
NOSH 197,875 198,298 198,402 199,108 200,014 200,188 200,486 -0.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.76% 7.21% 8.48% 7.07% 7.22% 4.80% 5.47% -
ROE 2.53% 2.57% 3.18% 2.59% 2.58% 1.37% 1.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.85 116.67 118.18 113.90 108.68 80.23 105.05 9.80%
EPS 7.53 7.64 9.14 7.18 6.93 3.72 5.14 29.01%
DPS 6.00 0.00 9.00 0.00 5.00 0.00 8.00 -17.46%
NAPS 2.98 2.97 2.87 2.77 2.69 2.72 2.68 7.33%
Adjusted Per Share Value based on latest NOSH - 199,108
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 118.62 114.76 116.30 112.49 107.83 79.67 104.47 8.84%
EPS 7.39 7.51 9.00 7.09 6.88 3.69 5.11 27.91%
DPS 5.89 0.00 8.86 0.00 4.96 0.00 7.96 -18.20%
NAPS 2.9249 2.9214 2.8245 2.7358 2.6688 2.701 2.6652 6.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.05 2.20 2.33 2.01 2.35 2.46 2.29 -
P/RPS 1.70 1.89 1.97 1.76 2.16 3.07 2.18 -15.29%
P/EPS 27.22 28.80 25.49 27.99 33.91 66.13 44.55 -28.01%
EY 3.67 3.47 3.92 3.57 2.95 1.51 2.24 39.01%
DY 2.93 0.00 3.86 0.00 2.13 0.00 3.49 -11.01%
P/NAPS 0.69 0.74 0.81 0.73 0.87 0.90 0.85 -12.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 24/05/07 22/02/07 -
Price 2.11 2.16 2.05 2.33 1.94 2.44 2.54 -
P/RPS 1.75 1.85 1.73 2.05 1.79 3.04 2.42 -19.45%
P/EPS 28.02 28.27 22.43 32.45 27.99 65.59 49.42 -31.52%
EY 3.57 3.54 4.46 3.08 3.57 1.52 2.02 46.22%
DY 2.84 0.00 4.39 0.00 2.58 0.00 3.15 -6.67%
P/NAPS 0.71 0.73 0.71 0.84 0.72 0.90 0.95 -17.65%

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