[APM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.35%
YoY- 63.51%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 277,360 301,159 287,933 291,477 314,308 285,128 268,936 2.08%
PBT 41,078 42,584 45,746 47,524 54,133 37,126 30,181 22.88%
Tax -9,238 -10,495 -10,901 -11,969 -13,164 -8,161 -1,850 193.01%
NP 31,840 32,089 34,845 35,555 40,969 28,965 28,331 8.11%
-
NP to SH 28,069 27,763 30,342 31,666 36,546 25,935 25,456 6.75%
-
Tax Rate 22.49% 24.65% 23.83% 25.19% 24.32% 21.98% 6.13% -
Total Cost 245,520 269,070 253,088 255,922 273,339 256,163 240,605 1.36%
-
Net Worth 775,127 766,955 737,995 706,515 688,661 667,459 642,768 13.33%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 19,573 - 23,490 - 15,651 - 19,596 -0.07%
Div Payout % 69.74% - 77.42% - 42.83% - 76.98% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 775,127 766,955 737,995 706,515 688,661 667,459 642,768 13.33%
NOSH 195,739 195,651 195,754 195,710 195,642 195,735 195,966 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.48% 10.66% 12.10% 12.20% 13.03% 10.16% 10.53% -
ROE 3.62% 3.62% 4.11% 4.48% 5.31% 3.89% 3.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 141.70 153.93 147.09 148.93 160.65 145.67 137.24 2.16%
EPS 14.34 14.19 15.50 16.18 18.68 13.25 12.99 6.83%
DPS 10.00 0.00 12.00 0.00 8.00 0.00 10.00 0.00%
NAPS 3.96 3.92 3.77 3.61 3.52 3.41 3.28 13.42%
Adjusted Per Share Value based on latest NOSH - 195,710
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 137.58 149.38 142.82 144.58 155.91 141.43 133.40 2.08%
EPS 13.92 13.77 15.05 15.71 18.13 12.86 12.63 6.71%
DPS 9.71 0.00 11.65 0.00 7.76 0.00 9.72 -0.06%
NAPS 3.8449 3.8043 3.6607 3.5045 3.416 3.3108 3.1883 13.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.88 5.28 5.70 4.73 4.16 3.97 2.66 -
P/RPS 3.44 3.43 3.88 3.18 2.59 2.73 1.94 46.65%
P/EPS 34.03 37.21 36.77 29.23 22.27 29.96 20.48 40.41%
EY 2.94 2.69 2.72 3.42 4.49 3.34 4.88 -28.73%
DY 2.05 0.00 2.11 0.00 1.92 0.00 3.76 -33.33%
P/NAPS 1.23 1.35 1.51 1.31 1.18 1.16 0.81 32.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 26/05/10 25/02/10 -
Price 4.90 4.82 5.10 5.36 4.91 4.31 3.78 -
P/RPS 3.46 3.13 3.47 3.60 3.06 2.96 2.75 16.59%
P/EPS 34.17 33.97 32.90 33.13 26.28 32.53 29.10 11.33%
EY 2.93 2.94 3.04 3.02 3.80 3.07 3.44 -10.17%
DY 2.04 0.00 2.35 0.00 1.63 0.00 2.65 -16.04%
P/NAPS 1.24 1.23 1.35 1.48 1.39 1.26 1.15 5.16%

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