[APM] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -37.89%
YoY- -0.1%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 182,335 168,971 159,656 172,373 182,178 181,831 159,656 9.24%
PBT 21,005 15,651 14,569 15,580 25,877 26,621 23,508 -7.22%
Tax -4,082 -4,262 -4,073 -2,174 -4,294 -7,015 -6,516 -26.76%
NP 16,923 11,389 10,496 13,406 21,583 19,606 16,992 -0.27%
-
NP to SH 16,923 11,389 10,496 13,406 21,583 19,606 16,992 -0.27%
-
Tax Rate 19.43% 27.23% 27.96% 13.95% 16.59% 26.35% 27.72% -
Total Cost 165,412 157,582 149,160 158,967 160,595 162,225 142,664 10.35%
-
Net Worth 400,913 384,328 378,706 368,916 354,678 344,565 336,614 12.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 10,060 - 14,111 - 14,105 - -
Div Payout % - 88.34% - 105.26% - 71.94% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 400,913 384,328 378,706 368,916 354,678 344,565 336,614 12.34%
NOSH 201,464 201,219 201,439 201,593 201,521 201,500 201,565 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.28% 6.74% 6.57% 7.78% 11.85% 10.78% 10.64% -
ROE 4.22% 2.96% 2.77% 3.63% 6.09% 5.69% 5.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.50 83.97 79.26 85.51 90.40 90.24 79.21 9.28%
EPS 8.40 5.66 5.21 6.65 10.71 9.73 8.43 -0.23%
DPS 0.00 5.00 0.00 7.00 0.00 7.00 0.00 -
NAPS 1.99 1.91 1.88 1.83 1.76 1.71 1.67 12.38%
Adjusted Per Share Value based on latest NOSH - 201,593
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.44 83.81 79.19 85.50 90.37 90.19 79.19 9.25%
EPS 8.39 5.65 5.21 6.65 10.71 9.73 8.43 -0.31%
DPS 0.00 4.99 0.00 7.00 0.00 7.00 0.00 -
NAPS 1.9887 1.9064 1.8785 1.8299 1.7593 1.7092 1.6697 12.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.73 2.83 2.50 3.04 2.85 3.28 2.80 -
P/RPS 3.02 3.37 3.15 3.56 3.15 3.63 3.54 -10.04%
P/EPS 32.50 50.00 47.98 45.71 26.61 33.71 33.21 -1.42%
EY 3.08 2.00 2.08 2.19 3.76 2.97 3.01 1.54%
DY 0.00 1.77 0.00 2.30 0.00 2.13 0.00 -
P/NAPS 1.37 1.48 1.33 1.66 1.62 1.92 1.68 -12.70%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 -
Price 2.78 2.96 2.50 2.86 2.99 3.10 3.58 -
P/RPS 3.07 3.52 3.15 3.34 3.31 3.44 4.52 -22.71%
P/EPS 33.10 52.30 47.98 43.01 27.92 31.86 42.47 -15.29%
EY 3.02 1.91 2.08 2.33 3.58 3.14 2.35 18.18%
DY 0.00 1.69 0.00 2.45 0.00 2.26 0.00 -
P/NAPS 1.40 1.55 1.33 1.56 1.70 1.81 2.14 -24.62%

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