[APM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -1.7%
YoY- 31.67%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 242,844 256,381 237,637 214,005 206,872 212,194 193,556 16.27%
PBT 22,981 23,122 22,983 20,773 20,010 21,983 18,932 13.75%
Tax -1,043 -5,959 -5,840 -5,055 -4,221 -5,378 -4,445 -61.85%
NP 21,938 17,163 17,143 15,718 15,789 16,605 14,487 31.77%
-
NP to SH 20,054 17,155 17,345 15,520 15,789 16,605 14,487 24.13%
-
Tax Rate 4.54% 25.77% 25.41% 24.33% 21.09% 24.46% 23.48% -
Total Cost 220,906 239,218 220,494 198,287 191,083 195,589 179,069 14.98%
-
Net Worth 503,363 481,225 465,353 464,996 449,100 432,736 413,050 14.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,107 - 10,072 - 14,097 - 10,074 36.61%
Div Payout % 80.32% - 58.07% - 89.29% - 69.54% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 503,363 481,225 465,353 464,996 449,100 432,736 413,050 14.05%
NOSH 201,345 201,349 201,451 201,297 201,390 201,272 201,488 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.03% 6.69% 7.21% 7.34% 7.63% 7.83% 7.48% -
ROE 3.98% 3.56% 3.73% 3.34% 3.52% 3.84% 3.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 120.61 127.33 117.96 106.31 102.72 105.43 96.06 16.33%
EPS 9.96 8.52 8.61 7.71 7.84 8.25 7.19 24.19%
DPS 8.00 0.00 5.00 0.00 7.00 0.00 5.00 36.68%
NAPS 2.50 2.39 2.31 2.31 2.23 2.15 2.05 14.10%
Adjusted Per Share Value based on latest NOSH - 201,297
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 120.46 127.17 117.88 106.15 102.62 105.25 96.01 16.27%
EPS 9.95 8.51 8.60 7.70 7.83 8.24 7.19 24.10%
DPS 7.99 0.00 5.00 0.00 6.99 0.00 5.00 36.56%
NAPS 2.4968 2.387 2.3083 2.3065 2.2277 2.1465 2.0489 14.04%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.52 2.54 2.46 2.69 2.55 2.43 2.50 -
P/RPS 2.09 1.99 2.09 2.53 2.48 2.30 2.60 -13.51%
P/EPS 25.30 29.81 28.57 34.89 32.53 29.45 34.77 -19.05%
EY 3.95 3.35 3.50 2.87 3.07 3.40 2.88 23.37%
DY 3.17 0.00 2.03 0.00 2.75 0.00 2.00 35.82%
P/NAPS 1.01 1.06 1.06 1.16 1.14 1.13 1.22 -11.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 -
Price 2.42 2.60 2.53 2.42 2.50 2.40 2.50 -
P/RPS 2.01 2.04 2.14 2.28 2.43 2.28 2.60 -15.72%
P/EPS 24.30 30.52 29.38 31.39 31.89 29.09 34.77 -21.19%
EY 4.12 3.28 3.40 3.19 3.14 3.44 2.88 26.87%
DY 3.31 0.00 1.98 0.00 2.80 0.00 2.00 39.78%
P/NAPS 0.97 1.09 1.10 1.05 1.12 1.12 1.22 -14.14%

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