[APM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.83%
YoY- 39.95%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 876,880 903,004 943,526 954,667 931,740 909,985 839,243 2.97%
PBT 77,497 74,418 80,395 93,094 90,885 89,403 78,508 -0.86%
Tax -20,652 -21,856 -22,823 -22,978 -22,111 -21,102 -19,172 5.08%
NP 56,845 52,562 57,572 70,116 68,774 68,301 59,336 -2.82%
-
NP to SH 48,948 46,281 51,169 64,249 62,480 61,441 53,738 -6.03%
-
Tax Rate 26.65% 29.37% 28.39% 24.68% 24.33% 23.60% 24.42% -
Total Cost 820,035 850,442 885,954 884,551 862,966 841,684 779,907 3.40%
-
Net Worth 607,254 601,088 600,534 597,491 589,667 588,946 569,415 4.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 29,667 29,710 29,710 29,728 29,728 27,856 27,856 4.29%
Div Payout % 60.61% 64.20% 58.06% 46.27% 47.58% 45.34% 51.84% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 607,254 601,088 600,534 597,491 589,667 588,946 569,415 4.38%
NOSH 197,160 197,726 198,196 197,844 197,875 198,298 198,402 -0.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.48% 5.82% 6.10% 7.34% 7.38% 7.51% 7.07% -
ROE 8.06% 7.70% 8.52% 10.75% 10.60% 10.43% 9.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 444.75 456.69 476.06 482.53 470.87 458.90 423.00 3.40%
EPS 24.83 23.41 25.82 32.47 31.58 30.98 27.09 -5.64%
DPS 15.00 15.00 15.00 15.00 15.00 14.00 14.00 4.71%
NAPS 3.08 3.04 3.03 3.02 2.98 2.97 2.87 4.82%
Adjusted Per Share Value based on latest NOSH - 197,844
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 434.96 447.92 468.02 473.55 462.17 451.38 416.29 2.97%
EPS 24.28 22.96 25.38 31.87 30.99 30.48 26.66 -6.04%
DPS 14.72 14.74 14.74 14.75 14.75 13.82 13.82 4.29%
NAPS 3.0122 2.9816 2.9788 2.9637 2.9249 2.9214 2.8245 4.38%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.80 1.50 1.49 1.85 2.05 2.20 2.33 -
P/RPS 0.40 0.33 0.31 0.38 0.44 0.48 0.55 -19.14%
P/EPS 7.25 6.41 5.77 5.70 6.49 7.10 8.60 -10.76%
EY 13.79 15.60 17.33 17.55 15.40 14.08 11.62 12.10%
DY 8.33 10.00 10.07 8.11 7.32 6.36 6.01 24.33%
P/NAPS 0.58 0.49 0.49 0.61 0.69 0.74 0.81 -19.97%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 28/05/09 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 -
Price 1.91 1.80 1.53 1.53 2.11 2.16 2.05 -
P/RPS 0.43 0.39 0.32 0.32 0.45 0.47 0.48 -7.07%
P/EPS 7.69 7.69 5.93 4.71 6.68 6.97 7.57 1.05%
EY 13.00 13.00 16.87 21.23 14.96 14.34 13.21 -1.06%
DY 7.85 8.33 9.80 9.80 7.11 6.48 6.83 9.73%
P/NAPS 0.62 0.59 0.50 0.51 0.71 0.73 0.71 -8.64%

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