[APM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 19.4%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 206,872 212,194 193,556 176,427 155,182 182,335 168,971 14.37%
PBT 20,010 21,983 18,932 15,906 13,255 21,005 15,651 17.70%
Tax -4,221 -5,378 -4,445 -4,119 -3,383 -4,082 -4,262 -0.63%
NP 15,789 16,605 14,487 11,787 9,872 16,923 11,389 24.20%
-
NP to SH 15,789 16,605 14,487 11,787 9,872 16,923 11,389 24.20%
-
Tax Rate 21.09% 24.46% 23.48% 25.90% 25.52% 19.43% 27.23% -
Total Cost 191,083 195,589 179,069 164,640 145,310 165,412 157,582 13.64%
-
Net Worth 449,100 432,736 413,050 415,063 402,938 400,913 384,328 10.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,097 - 10,074 - 12,088 - 10,060 25.09%
Div Payout % 89.29% - 69.54% - 122.45% - 88.34% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 449,100 432,736 413,050 415,063 402,938 400,913 384,328 10.88%
NOSH 201,390 201,272 201,488 201,487 201,469 201,464 201,219 0.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.63% 7.83% 7.48% 6.68% 6.36% 9.28% 6.74% -
ROE 3.52% 3.84% 3.51% 2.84% 2.45% 4.22% 2.96% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 102.72 105.43 96.06 87.56 77.03 90.50 83.97 14.31%
EPS 7.84 8.25 7.19 5.85 4.90 8.40 5.66 24.13%
DPS 7.00 0.00 5.00 0.00 6.00 0.00 5.00 25.01%
NAPS 2.23 2.15 2.05 2.06 2.00 1.99 1.91 10.82%
Adjusted Per Share Value based on latest NOSH - 201,487
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 102.62 105.25 96.01 87.51 76.98 90.44 83.81 14.38%
EPS 7.83 8.24 7.19 5.85 4.90 8.39 5.65 24.17%
DPS 6.99 0.00 5.00 0.00 6.00 0.00 4.99 25.06%
NAPS 2.2277 2.1465 2.0489 2.0588 1.9987 1.9887 1.9064 10.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.55 2.43 2.50 2.60 2.80 2.73 2.83 -
P/RPS 2.48 2.30 2.60 2.97 3.64 3.02 3.37 -18.41%
P/EPS 32.53 29.45 34.77 44.44 57.14 32.50 50.00 -24.81%
EY 3.07 3.40 2.88 2.25 1.75 3.08 2.00 32.89%
DY 2.75 0.00 2.00 0.00 2.14 0.00 1.77 33.96%
P/NAPS 1.14 1.13 1.22 1.26 1.40 1.37 1.48 -15.90%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 18/11/04 12/08/04 31/05/04 25/02/04 14/11/03 13/08/03 -
Price 2.50 2.40 2.50 2.54 2.73 2.78 2.96 -
P/RPS 2.43 2.28 2.60 2.90 3.54 3.07 3.52 -21.80%
P/EPS 31.89 29.09 34.77 43.42 55.71 33.10 52.30 -27.98%
EY 3.14 3.44 2.88 2.30 1.79 3.02 1.91 39.08%
DY 2.80 0.00 2.00 0.00 2.20 0.00 1.69 39.80%
P/NAPS 1.12 1.12 1.22 1.23 1.37 1.40 1.55 -19.39%

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