[APM] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.69%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 903,004 943,526 954,667 931,740 909,985 839,243 815,382 7.03%
PBT 74,418 80,395 93,094 90,885 89,403 78,508 69,991 4.16%
Tax -21,856 -22,823 -22,978 -22,111 -21,102 -19,172 -19,018 9.70%
NP 52,562 57,572 70,116 68,774 68,301 59,336 50,973 2.06%
-
NP to SH 46,281 51,169 64,249 62,480 61,441 53,738 45,909 0.53%
-
Tax Rate 29.37% 28.39% 24.68% 24.33% 23.60% 24.42% 27.17% -
Total Cost 850,442 885,954 884,551 862,966 841,684 779,907 764,409 7.36%
-
Net Worth 601,088 600,534 597,491 589,667 588,946 569,415 551,530 5.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 29,710 29,710 29,728 29,728 27,856 27,856 26,039 9.18%
Div Payout % 64.20% 58.06% 46.27% 47.58% 45.34% 51.84% 56.72% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 601,088 600,534 597,491 589,667 588,946 569,415 551,530 5.89%
NOSH 197,726 198,196 197,844 197,875 198,298 198,402 199,108 -0.46%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.82% 6.10% 7.34% 7.38% 7.51% 7.07% 6.25% -
ROE 7.70% 8.52% 10.75% 10.60% 10.43% 9.44% 8.32% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 456.69 476.06 482.53 470.87 458.90 423.00 409.52 7.53%
EPS 23.41 25.82 32.47 31.58 30.98 27.09 23.06 1.00%
DPS 15.00 15.00 15.00 15.00 14.00 14.00 13.00 10.00%
NAPS 3.04 3.03 3.02 2.98 2.97 2.87 2.77 6.39%
Adjusted Per Share Value based on latest NOSH - 197,875
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 447.92 468.02 473.55 462.17 451.38 416.29 404.46 7.03%
EPS 22.96 25.38 31.87 30.99 30.48 26.66 22.77 0.55%
DPS 14.74 14.74 14.75 14.75 13.82 13.82 12.92 9.17%
NAPS 2.9816 2.9788 2.9637 2.9249 2.9214 2.8245 2.7358 5.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.50 1.49 1.85 2.05 2.20 2.33 2.01 -
P/RPS 0.33 0.31 0.38 0.44 0.48 0.55 0.49 -23.14%
P/EPS 6.41 5.77 5.70 6.49 7.10 8.60 8.72 -18.53%
EY 15.60 17.33 17.55 15.40 14.08 11.62 11.47 22.73%
DY 10.00 10.07 8.11 7.32 6.36 6.01 6.47 33.64%
P/NAPS 0.49 0.49 0.61 0.69 0.74 0.81 0.73 -23.31%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 -
Price 1.80 1.53 1.53 2.11 2.16 2.05 2.33 -
P/RPS 0.39 0.32 0.32 0.45 0.47 0.48 0.57 -22.33%
P/EPS 7.69 5.93 4.71 6.68 6.97 7.57 10.11 -16.65%
EY 13.00 16.87 21.23 14.96 14.34 13.21 9.90 19.89%
DY 8.33 9.80 9.80 7.11 6.48 6.83 5.58 30.58%
P/NAPS 0.59 0.50 0.51 0.71 0.73 0.71 0.84 -20.96%

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