[APM] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 4.21%
YoY- 38.06%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 672,852 654,309 650,047 659,584 669,896 668,786 659,068 1.38%
PBT 96,586 92,860 86,011 79,617 72,952 66,331 61,546 35.00%
Tax -24,985 -25,672 -24,263 -22,773 -18,405 -18,381 -16,250 33.17%
NP 71,601 67,188 61,748 56,844 54,547 47,950 45,296 35.66%
-
NP to SH 71,601 67,188 61,748 56,844 54,547 47,950 45,296 35.66%
-
Tax Rate 25.87% 27.65% 28.21% 28.60% 25.23% 27.71% 26.40% -
Total Cost 601,251 587,121 588,299 602,740 615,349 620,836 613,772 -1.36%
-
Net Worth 354,678 344,565 336,614 318,372 304,303 288,156 290,112 14.32%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 26,195 26,195 22,165 22,165 18,135 18,135 18,140 27.72%
Div Payout % 36.58% 38.99% 35.90% 38.99% 33.25% 37.82% 40.05% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 354,678 344,565 336,614 318,372 304,303 288,156 290,112 14.32%
NOSH 201,521 201,500 201,565 201,501 201,525 201,507 201,466 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.64% 10.27% 9.50% 8.62% 8.14% 7.17% 6.87% -
ROE 20.19% 19.50% 18.34% 17.85% 17.93% 16.64% 15.61% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 333.89 324.72 322.50 327.33 332.41 331.89 327.14 1.36%
EPS 35.53 33.34 30.63 28.21 27.07 23.80 22.48 35.64%
DPS 13.00 13.00 11.00 11.00 9.00 9.00 9.00 27.75%
NAPS 1.76 1.71 1.67 1.58 1.51 1.43 1.44 14.30%
Adjusted Per Share Value based on latest NOSH - 201,501
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 333.76 324.56 322.44 327.17 332.29 331.74 326.92 1.38%
EPS 35.52 33.33 30.63 28.20 27.06 23.78 22.47 35.66%
DPS 12.99 12.99 10.99 10.99 9.00 9.00 9.00 27.68%
NAPS 1.7593 1.7092 1.6697 1.5792 1.5094 1.4293 1.439 14.32%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.85 3.28 2.80 2.14 1.66 1.75 1.74 -
P/RPS 0.85 1.01 0.87 0.65 0.50 0.53 0.53 36.97%
P/EPS 8.02 9.84 9.14 7.59 6.13 7.35 7.74 2.39%
EY 12.47 10.17 10.94 13.18 16.31 13.60 12.92 -2.33%
DY 4.56 3.96 3.93 5.14 5.42 5.14 5.17 -8.02%
P/NAPS 1.62 1.92 1.68 1.35 1.10 1.22 1.21 21.45%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 23/08/01 24/05/01 -
Price 2.99 3.10 3.58 2.28 1.90 2.00 1.63 -
P/RPS 0.90 0.95 1.11 0.70 0.57 0.60 0.50 47.91%
P/EPS 8.42 9.30 11.69 8.08 7.02 8.40 7.25 10.47%
EY 11.88 10.76 8.56 12.37 14.25 11.90 13.79 -9.45%
DY 4.35 4.19 3.07 4.82 4.74 4.50 5.52 -14.67%
P/NAPS 1.70 1.81 2.14 1.44 1.26 1.40 1.13 31.26%

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