[APM] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 26.62%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 172,373 182,178 181,831 159,656 149,187 163,635 177,569 -1.95%
PBT 15,580 25,877 26,621 23,508 20,580 22,151 19,772 -14.65%
Tax -2,174 -4,294 -7,015 -6,516 -7,160 -4,981 -5,606 -46.72%
NP 13,406 21,583 19,606 16,992 13,420 17,170 14,166 -3.59%
-
NP to SH 13,406 21,583 19,606 16,992 13,420 17,170 14,166 -3.59%
-
Tax Rate 13.95% 16.59% 26.35% 27.72% 34.79% 22.49% 28.35% -
Total Cost 158,967 160,595 162,225 142,664 135,767 146,465 163,403 -1.81%
-
Net Worth 368,916 354,678 344,565 336,614 318,372 304,303 288,156 17.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 14,111 - 14,105 - 12,090 - 10,075 25.10%
Div Payout % 105.26% - 71.94% - 90.09% - 71.12% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 368,916 354,678 344,565 336,614 318,372 304,303 288,156 17.85%
NOSH 201,593 201,521 201,500 201,565 201,501 201,525 201,507 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.78% 11.85% 10.78% 10.64% 9.00% 10.49% 7.98% -
ROE 3.63% 6.09% 5.69% 5.05% 4.22% 5.64% 4.92% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 85.51 90.40 90.24 79.21 74.04 81.20 88.12 -1.97%
EPS 6.65 10.71 9.73 8.43 6.66 8.52 7.03 -3.62%
DPS 7.00 0.00 7.00 0.00 6.00 0.00 5.00 25.06%
NAPS 1.83 1.76 1.71 1.67 1.58 1.51 1.43 17.81%
Adjusted Per Share Value based on latest NOSH - 201,565
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 85.50 90.37 90.19 79.19 74.00 81.17 88.08 -1.95%
EPS 6.65 10.71 9.73 8.43 6.66 8.52 7.03 -3.62%
DPS 7.00 0.00 7.00 0.00 6.00 0.00 5.00 25.06%
NAPS 1.8299 1.7593 1.7092 1.6697 1.5792 1.5094 1.4293 17.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.04 2.85 3.28 2.80 2.14 1.66 1.75 -
P/RPS 3.56 3.15 3.63 3.54 2.89 2.04 1.99 47.21%
P/EPS 45.71 26.61 33.71 33.21 32.13 19.48 24.89 49.79%
EY 2.19 3.76 2.97 3.01 3.11 5.13 4.02 -33.22%
DY 2.30 0.00 2.13 0.00 2.80 0.00 2.86 -13.48%
P/NAPS 1.66 1.62 1.92 1.68 1.35 1.10 1.22 22.72%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 23/08/01 -
Price 2.86 2.99 3.10 3.58 2.28 1.90 2.00 -
P/RPS 3.34 3.31 3.44 4.52 3.08 2.34 2.27 29.27%
P/EPS 43.01 27.92 31.86 42.47 34.23 22.30 28.45 31.62%
EY 2.33 3.58 3.14 2.35 2.92 4.48 3.52 -23.99%
DY 2.45 0.00 2.26 0.00 2.63 0.00 2.50 -1.33%
P/NAPS 1.56 1.70 1.81 2.14 1.44 1.26 1.40 7.45%

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