[APM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -27.98%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 210,607 218,520 237,667 233,023 242,844 256,381 237,637 -7.71%
PBT 17,928 21,094 21,358 19,697 22,981 23,122 22,983 -15.22%
Tax -6,398 -5,026 -5,084 -4,573 -1,043 -5,959 -5,840 6.25%
NP 11,530 16,068 16,274 15,124 21,938 17,163 17,143 -23.17%
-
NP to SH 10,305 15,410 15,354 14,443 20,054 17,155 17,345 -29.26%
-
Tax Rate 35.69% 23.83% 23.80% 23.22% 4.54% 25.77% 25.41% -
Total Cost 199,077 202,452 221,393 217,899 220,906 239,218 220,494 -6.56%
-
Net Worth 537,303 529,090 513,141 402,873 503,363 481,225 465,353 10.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,038 - 10,061 - 16,107 - 10,072 36.24%
Div Payout % 155.64% - 65.53% - 80.32% - 58.07% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 537,303 529,090 513,141 402,873 503,363 481,225 465,353 10.02%
NOSH 200,486 201,174 201,231 201,436 201,345 201,349 201,451 -0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.47% 7.35% 6.85% 6.49% 9.03% 6.69% 7.21% -
ROE 1.92% 2.91% 2.99% 3.59% 3.98% 3.56% 3.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.05 108.62 118.11 115.68 120.61 127.33 117.96 -7.41%
EPS 5.14 7.66 7.77 7.51 9.96 8.52 8.61 -29.03%
DPS 8.00 0.00 5.00 0.00 8.00 0.00 5.00 36.68%
NAPS 2.68 2.63 2.55 2.00 2.50 2.39 2.31 10.38%
Adjusted Per Share Value based on latest NOSH - 201,436
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.47 108.39 117.89 115.59 120.46 127.17 117.88 -7.71%
EPS 5.11 7.64 7.62 7.16 9.95 8.51 8.60 -29.25%
DPS 7.96 0.00 4.99 0.00 7.99 0.00 5.00 36.22%
NAPS 2.6652 2.6245 2.5453 1.9984 2.4968 2.387 2.3083 10.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.29 2.29 2.54 2.64 2.52 2.54 2.46 -
P/RPS 2.18 2.11 2.15 2.28 2.09 1.99 2.09 2.84%
P/EPS 44.55 29.90 33.29 36.82 25.30 29.81 28.57 34.36%
EY 2.24 3.34 3.00 2.72 3.95 3.35 3.50 -25.67%
DY 3.49 0.00 1.97 0.00 3.17 0.00 2.03 43.36%
P/NAPS 0.85 0.87 1.00 1.32 1.01 1.06 1.06 -13.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 -
Price 2.54 2.25 2.18 2.70 2.42 2.60 2.53 -
P/RPS 2.42 2.07 1.85 2.33 2.01 2.04 2.14 8.51%
P/EPS 49.42 29.37 28.57 37.66 24.30 30.52 29.38 41.30%
EY 2.02 3.40 3.50 2.66 4.12 3.28 3.40 -29.26%
DY 3.15 0.00 2.29 0.00 3.31 0.00 1.98 36.16%
P/NAPS 0.95 0.86 0.85 1.35 0.97 1.09 1.10 -9.28%

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