[APM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.84%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 969,915 969,885 950,867 914,895 870,708 826,627 789,049 14.79%
PBT 87,158 88,783 89,859 86,888 85,749 81,698 76,831 8.79%
Tax -16,659 -17,415 -17,897 -21,075 -20,494 -19,099 -18,163 -5.61%
NP 70,499 71,368 71,962 65,813 65,255 62,599 58,668 13.06%
-
NP to SH 67,006 68,997 70,074 65,809 65,259 62,401 58,668 9.29%
-
Tax Rate 19.11% 19.62% 19.92% 24.26% 23.90% 23.38% 23.64% -
Total Cost 899,416 898,517 878,905 849,082 805,453 764,028 730,381 14.93%
-
Net Worth 513,141 402,873 503,363 481,225 465,353 464,996 449,100 9.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 26,169 26,180 26,180 24,169 24,169 24,171 24,171 5.45%
Div Payout % 39.06% 37.94% 37.36% 36.73% 37.04% 38.74% 41.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 513,141 402,873 503,363 481,225 465,353 464,996 449,100 9.32%
NOSH 201,231 201,436 201,345 201,349 201,451 201,297 201,390 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.27% 7.36% 7.57% 7.19% 7.49% 7.57% 7.44% -
ROE 13.06% 17.13% 13.92% 13.68% 14.02% 13.42% 13.06% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 481.99 481.48 472.26 454.38 432.22 410.65 391.80 14.85%
EPS 33.30 34.25 34.80 32.68 32.39 31.00 29.13 9.35%
DPS 13.00 13.00 13.00 12.00 12.00 12.00 12.00 5.49%
NAPS 2.55 2.00 2.50 2.39 2.31 2.31 2.23 9.37%
Adjusted Per Share Value based on latest NOSH - 201,349
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 481.11 481.09 471.66 453.82 431.90 410.03 391.39 14.79%
EPS 33.24 34.22 34.76 32.64 32.37 30.95 29.10 9.29%
DPS 12.98 12.99 12.99 11.99 11.99 11.99 11.99 5.44%
NAPS 2.5453 1.9984 2.4968 2.387 2.3083 2.3065 2.2277 9.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.54 2.64 2.52 2.54 2.46 2.69 2.55 -
P/RPS 0.53 0.55 0.53 0.56 0.57 0.66 0.65 -12.75%
P/EPS 7.63 7.71 7.24 7.77 7.59 8.68 8.75 -8.74%
EY 13.11 12.97 13.81 12.87 13.17 11.52 11.42 9.66%
DY 5.12 4.92 5.16 4.72 4.88 4.46 4.71 5.73%
P/NAPS 1.00 1.32 1.01 1.06 1.06 1.16 1.14 -8.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 -
Price 2.18 2.70 2.42 2.60 2.53 2.42 2.50 -
P/RPS 0.45 0.56 0.51 0.57 0.59 0.59 0.64 -20.97%
P/EPS 6.55 7.88 6.95 7.95 7.81 7.81 8.58 -16.51%
EY 15.27 12.69 14.38 12.57 12.80 12.81 11.65 19.82%
DY 5.96 4.81 5.37 4.62 4.74 4.96 4.80 15.56%
P/NAPS 0.85 1.35 0.97 1.09 1.10 1.05 1.12 -16.83%

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