[APM] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.71%
YoY- -38.23%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 155,182 182,335 168,971 159,656 172,373 182,178 181,831 -10.00%
PBT 13,255 21,005 15,651 14,569 15,580 25,877 26,621 -37.09%
Tax -3,383 -4,082 -4,262 -4,073 -2,174 -4,294 -7,015 -38.42%
NP 9,872 16,923 11,389 10,496 13,406 21,583 19,606 -36.62%
-
NP to SH 9,872 16,923 11,389 10,496 13,406 21,583 19,606 -36.62%
-
Tax Rate 25.52% 19.43% 27.23% 27.96% 13.95% 16.59% 26.35% -
Total Cost 145,310 165,412 157,582 149,160 158,967 160,595 162,225 -7.05%
-
Net Worth 402,938 400,913 384,328 378,706 368,916 354,678 344,565 10.96%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,088 - 10,060 - 14,111 - 14,105 -9.75%
Div Payout % 122.45% - 88.34% - 105.26% - 71.94% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 402,938 400,913 384,328 378,706 368,916 354,678 344,565 10.96%
NOSH 201,469 201,464 201,219 201,439 201,593 201,521 201,500 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.36% 9.28% 6.74% 6.57% 7.78% 11.85% 10.78% -
ROE 2.45% 4.22% 2.96% 2.77% 3.63% 6.09% 5.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 77.03 90.50 83.97 79.26 85.51 90.40 90.24 -9.98%
EPS 4.90 8.40 5.66 5.21 6.65 10.71 9.73 -36.62%
DPS 6.00 0.00 5.00 0.00 7.00 0.00 7.00 -9.74%
NAPS 2.00 1.99 1.91 1.88 1.83 1.76 1.71 10.97%
Adjusted Per Share Value based on latest NOSH - 201,439
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 76.98 90.44 83.81 79.19 85.50 90.37 90.19 -9.99%
EPS 4.90 8.39 5.65 5.21 6.65 10.71 9.73 -36.62%
DPS 6.00 0.00 4.99 0.00 7.00 0.00 7.00 -9.74%
NAPS 1.9987 1.9887 1.9064 1.8785 1.8299 1.7593 1.7092 10.96%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.80 2.73 2.83 2.50 3.04 2.85 3.28 -
P/RPS 3.64 3.02 3.37 3.15 3.56 3.15 3.63 0.18%
P/EPS 57.14 32.50 50.00 47.98 45.71 26.61 33.71 42.02%
EY 1.75 3.08 2.00 2.08 2.19 3.76 2.97 -29.64%
DY 2.14 0.00 1.77 0.00 2.30 0.00 2.13 0.31%
P/NAPS 1.40 1.37 1.48 1.33 1.66 1.62 1.92 -18.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 14/11/03 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 -
Price 2.73 2.78 2.96 2.50 2.86 2.99 3.10 -
P/RPS 3.54 3.07 3.52 3.15 3.34 3.31 3.44 1.92%
P/EPS 55.71 33.10 52.30 47.98 43.01 27.92 31.86 44.99%
EY 1.79 3.02 1.91 2.08 2.33 3.58 3.14 -31.17%
DY 2.20 0.00 1.69 0.00 2.45 0.00 2.26 -1.77%
P/NAPS 1.37 1.40 1.55 1.33 1.56 1.70 1.81 -16.90%

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