[APM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -16.46%
YoY- 103.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 223,327 249,702 239,137 231,360 234,468 226,775 217,382 1.80%
PBT 13,746 23,519 22,139 20,991 26,445 21,310 20,657 -23.68%
Tax -6,397 -6,137 -5,975 -4,314 -6,552 -5,270 -4,966 18.29%
NP 7,349 17,382 16,164 16,677 19,893 16,040 15,691 -39.55%
-
NP to SH 5,054 16,065 14,900 15,150 18,134 14,296 13,861 -48.80%
-
Tax Rate 46.54% 26.09% 26.99% 20.55% 24.78% 24.73% 24.04% -
Total Cost 215,978 232,320 222,973 214,683 214,575 210,735 201,691 4.64%
-
Net Worth 600,534 597,491 589,667 588,946 569,415 551,530 538,038 7.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 17,837 - 11,872 - 17,856 - 10,000 46.82%
Div Payout % 352.94% - 79.68% - 98.47% - 72.15% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 600,534 597,491 589,667 588,946 569,415 551,530 538,038 7.56%
NOSH 198,196 197,844 197,875 198,298 198,402 199,108 200,014 -0.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.29% 6.96% 6.76% 7.21% 8.48% 7.07% 7.22% -
ROE 0.84% 2.69% 2.53% 2.57% 3.18% 2.59% 2.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.68 126.21 120.85 116.67 118.18 113.90 108.68 2.42%
EPS 2.55 8.12 7.53 7.64 9.14 7.18 6.93 -48.49%
DPS 9.00 0.00 6.00 0.00 9.00 0.00 5.00 47.70%
NAPS 3.03 3.02 2.98 2.97 2.87 2.77 2.69 8.21%
Adjusted Per Share Value based on latest NOSH - 198,298
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 110.78 123.86 118.62 114.76 116.30 112.49 107.83 1.80%
EPS 2.51 7.97 7.39 7.51 9.00 7.09 6.88 -48.78%
DPS 8.85 0.00 5.89 0.00 8.86 0.00 4.96 46.85%
NAPS 2.9788 2.9637 2.9249 2.9214 2.8245 2.7358 2.6688 7.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.49 1.85 2.05 2.20 2.33 2.01 2.35 -
P/RPS 1.32 1.47 1.70 1.89 1.97 1.76 2.16 -27.87%
P/EPS 58.43 22.78 27.22 28.80 25.49 27.99 33.91 43.49%
EY 1.71 4.39 3.67 3.47 3.92 3.57 2.95 -30.36%
DY 6.04 0.00 2.93 0.00 3.86 0.00 2.13 99.71%
P/NAPS 0.49 0.61 0.69 0.74 0.81 0.73 0.87 -31.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 -
Price 1.53 1.53 2.11 2.16 2.05 2.33 1.94 -
P/RPS 1.36 1.21 1.75 1.85 1.73 2.05 1.79 -16.66%
P/EPS 60.00 18.84 28.02 28.27 22.43 32.45 27.99 65.86%
EY 1.67 5.31 3.57 3.54 4.46 3.08 3.57 -39.60%
DY 5.88 0.00 2.84 0.00 4.39 0.00 2.58 72.75%
P/NAPS 0.50 0.51 0.71 0.73 0.71 0.84 0.72 -21.49%

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