[APM] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.24%
YoY- 20.55%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 314,308 285,128 268,936 245,746 213,013 190,838 223,327 25.66%
PBT 54,133 37,126 30,181 30,219 25,218 15,014 13,746 150.00%
Tax -13,164 -8,161 -1,850 -8,386 -4,771 -3,347 -6,397 62.00%
NP 40,969 28,965 28,331 21,833 20,447 11,667 7,349 215.39%
-
NP to SH 36,546 25,935 25,456 19,366 17,567 10,262 5,054 275.29%
-
Tax Rate 24.32% 21.98% 6.13% 27.75% 18.92% 22.29% 46.54% -
Total Cost 273,339 256,163 240,605 223,913 192,566 179,171 215,978 17.05%
-
Net Worth 688,661 667,459 642,768 620,578 607,254 601,088 600,534 9.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,651 - 19,596 - 11,829 - 17,837 -8.36%
Div Payout % 42.83% - 76.98% - 67.34% - 352.94% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 688,661 667,459 642,768 620,578 607,254 601,088 600,534 9.58%
NOSH 195,642 195,735 195,966 197,009 197,160 197,726 198,196 -0.86%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.03% 10.16% 10.53% 8.88% 9.60% 6.11% 3.29% -
ROE 5.31% 3.89% 3.96% 3.12% 2.89% 1.71% 0.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 160.65 145.67 137.24 124.74 108.04 96.52 112.68 26.75%
EPS 18.68 13.25 12.99 9.83 8.91 5.19 2.55 278.56%
DPS 8.00 0.00 10.00 0.00 6.00 0.00 9.00 -7.57%
NAPS 3.52 3.41 3.28 3.15 3.08 3.04 3.03 10.53%
Adjusted Per Share Value based on latest NOSH - 197,009
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.91 141.43 133.40 121.90 105.66 94.66 110.78 25.66%
EPS 18.13 12.86 12.63 9.61 8.71 5.09 2.51 275.02%
DPS 7.76 0.00 9.72 0.00 5.87 0.00 8.85 -8.41%
NAPS 3.416 3.3108 3.1883 3.0783 3.0122 2.9816 2.9788 9.58%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.16 3.97 2.66 2.14 1.80 1.50 1.49 -
P/RPS 2.59 2.73 1.94 1.72 1.67 1.55 1.32 56.92%
P/EPS 22.27 29.96 20.48 21.77 20.20 28.90 58.43 -47.52%
EY 4.49 3.34 4.88 4.59 4.95 3.46 1.71 90.66%
DY 1.92 0.00 3.76 0.00 3.33 0.00 6.04 -53.52%
P/NAPS 1.18 1.16 0.81 0.68 0.58 0.49 0.49 79.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 28/05/09 25/02/09 -
Price 4.91 4.31 3.78 2.35 1.91 1.80 1.53 -
P/RPS 3.06 2.96 2.75 1.88 1.77 1.86 1.36 71.96%
P/EPS 26.28 32.53 29.10 23.91 21.44 34.68 60.00 -42.41%
EY 3.80 3.07 3.44 4.18 4.66 2.88 1.67 73.26%
DY 1.63 0.00 2.65 0.00 3.14 0.00 5.88 -57.58%
P/NAPS 1.39 1.26 1.15 0.75 0.62 0.59 0.50 98.08%

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