[APM] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 26.85%
YoY- 75.97%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 249,702 239,137 231,360 234,468 226,775 217,382 160,618 34.09%
PBT 23,519 22,139 20,991 26,445 21,310 20,657 10,096 75.45%
Tax -6,137 -5,975 -4,314 -6,552 -5,270 -4,966 -2,384 87.50%
NP 17,382 16,164 16,677 19,893 16,040 15,691 7,712 71.65%
-
NP to SH 16,065 14,900 15,150 18,134 14,296 13,861 7,447 66.72%
-
Tax Rate 26.09% 26.99% 20.55% 24.78% 24.73% 24.04% 23.61% -
Total Cost 232,320 222,973 214,683 214,575 210,735 201,691 152,906 32.06%
-
Net Worth 597,491 589,667 588,946 569,415 551,530 538,038 544,511 6.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 11,872 - 17,856 - 10,000 - -
Div Payout % - 79.68% - 98.47% - 72.15% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 597,491 589,667 588,946 569,415 551,530 538,038 544,511 6.36%
NOSH 197,844 197,875 198,298 198,402 199,108 200,014 200,188 -0.78%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.96% 6.76% 7.21% 8.48% 7.07% 7.22% 4.80% -
ROE 2.69% 2.53% 2.57% 3.18% 2.59% 2.58% 1.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 126.21 120.85 116.67 118.18 113.90 108.68 80.23 35.14%
EPS 8.12 7.53 7.64 9.14 7.18 6.93 3.72 68.03%
DPS 0.00 6.00 0.00 9.00 0.00 5.00 0.00 -
NAPS 3.02 2.98 2.97 2.87 2.77 2.69 2.72 7.20%
Adjusted Per Share Value based on latest NOSH - 198,402
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 123.86 118.62 114.76 116.30 112.49 107.83 79.67 34.09%
EPS 7.97 7.39 7.51 9.00 7.09 6.88 3.69 66.85%
DPS 0.00 5.89 0.00 8.86 0.00 4.96 0.00 -
NAPS 2.9637 2.9249 2.9214 2.8245 2.7358 2.6688 2.701 6.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.85 2.05 2.20 2.33 2.01 2.35 2.46 -
P/RPS 1.47 1.70 1.89 1.97 1.76 2.16 3.07 -38.71%
P/EPS 22.78 27.22 28.80 25.49 27.99 33.91 66.13 -50.76%
EY 4.39 3.67 3.47 3.92 3.57 2.95 1.51 103.30%
DY 0.00 2.93 0.00 3.86 0.00 2.13 0.00 -
P/NAPS 0.61 0.69 0.74 0.81 0.73 0.87 0.90 -22.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 24/05/07 -
Price 1.53 2.11 2.16 2.05 2.33 1.94 2.44 -
P/RPS 1.21 1.75 1.85 1.73 2.05 1.79 3.04 -45.79%
P/EPS 18.84 28.02 28.27 22.43 32.45 27.99 65.59 -56.36%
EY 5.31 3.57 3.54 4.46 3.08 3.57 1.52 129.70%
DY 0.00 2.84 0.00 4.39 0.00 2.58 0.00 -
P/NAPS 0.51 0.71 0.73 0.71 0.84 0.72 0.90 -31.45%

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