[APM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 31.45%
YoY- 403.68%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 291,477 314,308 285,128 268,936 245,746 213,013 190,838 32.59%
PBT 47,524 54,133 37,126 30,181 30,219 25,218 15,014 115.43%
Tax -11,969 -13,164 -8,161 -1,850 -8,386 -4,771 -3,347 133.66%
NP 35,555 40,969 28,965 28,331 21,833 20,447 11,667 110.05%
-
NP to SH 31,666 36,546 25,935 25,456 19,366 17,567 10,262 111.80%
-
Tax Rate 25.19% 24.32% 21.98% 6.13% 27.75% 18.92% 22.29% -
Total Cost 255,922 273,339 256,163 240,605 223,913 192,566 179,171 26.80%
-
Net Worth 706,515 688,661 667,459 642,768 620,578 607,254 601,088 11.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 15,651 - 19,596 - 11,829 - -
Div Payout % - 42.83% - 76.98% - 67.34% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 706,515 688,661 667,459 642,768 620,578 607,254 601,088 11.36%
NOSH 195,710 195,642 195,735 195,966 197,009 197,160 197,726 -0.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.20% 13.03% 10.16% 10.53% 8.88% 9.60% 6.11% -
ROE 4.48% 5.31% 3.89% 3.96% 3.12% 2.89% 1.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.93 160.65 145.67 137.24 124.74 108.04 96.52 33.49%
EPS 16.18 18.68 13.25 12.99 9.83 8.91 5.19 113.25%
DPS 0.00 8.00 0.00 10.00 0.00 6.00 0.00 -
NAPS 3.61 3.52 3.41 3.28 3.15 3.08 3.04 12.12%
Adjusted Per Share Value based on latest NOSH - 195,966
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.58 155.91 141.43 133.40 121.90 105.66 94.66 32.59%
EPS 15.71 18.13 12.86 12.63 9.61 8.71 5.09 111.83%
DPS 0.00 7.76 0.00 9.72 0.00 5.87 0.00 -
NAPS 3.5045 3.416 3.3108 3.1883 3.0783 3.0122 2.9816 11.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.73 4.16 3.97 2.66 2.14 1.80 1.50 -
P/RPS 3.18 2.59 2.73 1.94 1.72 1.67 1.55 61.38%
P/EPS 29.23 22.27 29.96 20.48 21.77 20.20 28.90 0.75%
EY 3.42 4.49 3.34 4.88 4.59 4.95 3.46 -0.77%
DY 0.00 1.92 0.00 3.76 0.00 3.33 0.00 -
P/NAPS 1.31 1.18 1.16 0.81 0.68 0.58 0.49 92.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 28/05/09 -
Price 5.36 4.91 4.31 3.78 2.35 1.91 1.80 -
P/RPS 3.60 3.06 2.96 2.75 1.88 1.77 1.86 55.24%
P/EPS 33.13 26.28 32.53 29.10 23.91 21.44 34.68 -2.99%
EY 3.02 3.80 3.07 3.44 4.18 4.66 2.88 3.21%
DY 0.00 1.63 0.00 2.65 0.00 3.14 0.00 -
P/NAPS 1.48 1.39 1.26 1.15 0.75 0.62 0.59 84.51%

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