[APM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -8.5%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 306,331 297,219 277,360 301,159 287,933 291,477 314,308 -1.69%
PBT 45,000 46,374 41,078 42,584 45,746 47,524 54,133 -11.56%
Tax -3,912 -13,708 -9,238 -10,495 -10,901 -11,969 -13,164 -55.36%
NP 41,088 32,666 31,840 32,089 34,845 35,555 40,969 0.19%
-
NP to SH 37,223 26,837 28,069 27,763 30,342 31,666 36,546 1.22%
-
Tax Rate 8.69% 29.56% 22.49% 24.65% 23.83% 25.19% 24.32% -
Total Cost 265,243 264,553 245,520 269,070 253,088 255,922 273,339 -1.97%
-
Net Worth 823,916 788,862 775,127 766,955 737,995 706,515 688,661 12.66%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 19,573 - 23,490 - 15,651 -
Div Payout % - - 69.74% - 77.42% - 42.83% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 823,916 788,862 775,127 766,955 737,995 706,515 688,661 12.66%
NOSH 195,704 195,747 195,739 195,651 195,754 195,710 195,642 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.41% 10.99% 11.48% 10.66% 12.10% 12.20% 13.03% -
ROE 4.52% 3.40% 3.62% 3.62% 4.11% 4.48% 5.31% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 156.53 151.84 141.70 153.93 147.09 148.93 160.65 -1.71%
EPS 19.02 13.71 14.34 14.19 15.50 16.18 18.68 1.20%
DPS 0.00 0.00 10.00 0.00 12.00 0.00 8.00 -
NAPS 4.21 4.03 3.96 3.92 3.77 3.61 3.52 12.63%
Adjusted Per Share Value based on latest NOSH - 195,651
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 151.95 147.43 137.58 149.38 142.82 144.58 155.91 -1.69%
EPS 18.46 13.31 13.92 13.77 15.05 15.71 18.13 1.20%
DPS 0.00 0.00 9.71 0.00 11.65 0.00 7.76 -
NAPS 4.0869 3.913 3.8449 3.8043 3.6607 3.5045 3.416 12.66%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.45 4.50 4.88 5.28 5.70 4.73 4.16 -
P/RPS 2.84 2.96 3.44 3.43 3.88 3.18 2.59 6.31%
P/EPS 23.40 32.82 34.03 37.21 36.77 29.23 22.27 3.34%
EY 4.27 3.05 2.94 2.69 2.72 3.42 4.49 -3.28%
DY 0.00 0.00 2.05 0.00 2.11 0.00 1.92 -
P/NAPS 1.06 1.12 1.23 1.35 1.51 1.31 1.18 -6.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 -
Price 4.31 4.40 4.90 4.82 5.10 5.36 4.91 -
P/RPS 2.75 2.90 3.46 3.13 3.47 3.60 3.06 -6.85%
P/EPS 22.66 32.09 34.17 33.97 32.90 33.13 26.28 -9.38%
EY 4.41 3.12 2.93 2.94 3.04 3.02 3.80 10.40%
DY 0.00 0.00 2.04 0.00 2.35 0.00 1.63 -
P/NAPS 1.02 1.09 1.24 1.23 1.35 1.48 1.39 -18.59%

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