[APM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.18%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 297,219 277,360 301,159 287,933 291,477 314,308 285,128 2.80%
PBT 46,374 41,078 42,584 45,746 47,524 54,133 37,126 15.96%
Tax -13,708 -9,238 -10,495 -10,901 -11,969 -13,164 -8,161 41.25%
NP 32,666 31,840 32,089 34,845 35,555 40,969 28,965 8.33%
-
NP to SH 26,837 28,069 27,763 30,342 31,666 36,546 25,935 2.30%
-
Tax Rate 29.56% 22.49% 24.65% 23.83% 25.19% 24.32% 21.98% -
Total Cost 264,553 245,520 269,070 253,088 255,922 273,339 256,163 2.16%
-
Net Worth 788,862 775,127 766,955 737,995 706,515 688,661 667,459 11.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 19,573 - 23,490 - 15,651 - -
Div Payout % - 69.74% - 77.42% - 42.83% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 788,862 775,127 766,955 737,995 706,515 688,661 667,459 11.77%
NOSH 195,747 195,739 195,651 195,754 195,710 195,642 195,735 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.99% 11.48% 10.66% 12.10% 12.20% 13.03% 10.16% -
ROE 3.40% 3.62% 3.62% 4.11% 4.48% 5.31% 3.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 151.84 141.70 153.93 147.09 148.93 160.65 145.67 2.80%
EPS 13.71 14.34 14.19 15.50 16.18 18.68 13.25 2.29%
DPS 0.00 10.00 0.00 12.00 0.00 8.00 0.00 -
NAPS 4.03 3.96 3.92 3.77 3.61 3.52 3.41 11.76%
Adjusted Per Share Value based on latest NOSH - 195,754
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 147.43 137.58 149.38 142.82 144.58 155.91 141.43 2.80%
EPS 13.31 13.92 13.77 15.05 15.71 18.13 12.86 2.31%
DPS 0.00 9.71 0.00 11.65 0.00 7.76 0.00 -
NAPS 3.913 3.8449 3.8043 3.6607 3.5045 3.416 3.3108 11.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.50 4.88 5.28 5.70 4.73 4.16 3.97 -
P/RPS 2.96 3.44 3.43 3.88 3.18 2.59 2.73 5.53%
P/EPS 32.82 34.03 37.21 36.77 29.23 22.27 29.96 6.26%
EY 3.05 2.94 2.69 2.72 3.42 4.49 3.34 -5.87%
DY 0.00 2.05 0.00 2.11 0.00 1.92 0.00 -
P/NAPS 1.12 1.23 1.35 1.51 1.31 1.18 1.16 -2.31%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 26/05/10 -
Price 4.40 4.90 4.82 5.10 5.36 4.91 4.31 -
P/RPS 2.90 3.46 3.13 3.47 3.60 3.06 2.96 -1.35%
P/EPS 32.09 34.17 33.97 32.90 33.13 26.28 32.53 -0.90%
EY 3.12 2.93 2.94 3.04 3.02 3.80 3.07 1.08%
DY 0.00 2.04 0.00 2.35 0.00 1.63 0.00 -
P/NAPS 1.09 1.24 1.23 1.35 1.48 1.39 1.26 -9.20%

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