[APM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.02%
YoY- 25.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 683,335 683,178 696,038 696,038 672,852 654,309 650,047 3.38%
PBT 66,805 71,677 82,647 91,586 96,586 92,860 86,011 -15.49%
Tax -14,591 -14,803 -17,556 -19,999 -24,985 -25,672 -24,263 -28.73%
NP 52,214 56,874 65,091 71,587 71,601 67,188 61,748 -10.56%
-
NP to SH 52,214 56,874 65,091 71,587 71,601 67,188 61,748 -10.56%
-
Tax Rate 21.84% 20.65% 21.24% 21.84% 25.87% 27.65% 28.21% -
Total Cost 631,121 626,304 630,947 624,451 601,251 587,121 588,299 4.79%
-
Net Worth 400,913 384,328 378,706 368,916 354,678 344,565 336,614 12.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 24,172 24,172 28,216 28,216 26,195 26,195 22,165 5.94%
Div Payout % 46.30% 42.50% 43.35% 39.42% 36.58% 38.99% 35.90% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 400,913 384,328 378,706 368,916 354,678 344,565 336,614 12.34%
NOSH 201,464 201,219 201,439 201,593 201,521 201,500 201,565 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.64% 8.32% 9.35% 10.28% 10.64% 10.27% 9.50% -
ROE 13.02% 14.80% 17.19% 19.40% 20.19% 19.50% 18.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 339.18 339.52 345.53 345.27 333.89 324.72 322.50 3.41%
EPS 25.92 28.26 32.31 35.51 35.53 33.34 30.63 -10.52%
DPS 12.00 12.00 14.00 14.00 13.00 13.00 11.00 5.96%
NAPS 1.99 1.91 1.88 1.83 1.76 1.71 1.67 12.38%
Adjusted Per Share Value based on latest NOSH - 201,593
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 338.96 338.88 345.26 345.26 333.76 324.56 322.44 3.38%
EPS 25.90 28.21 32.29 35.51 35.52 33.33 30.63 -10.57%
DPS 11.99 11.99 14.00 14.00 12.99 12.99 10.99 5.97%
NAPS 1.9887 1.9064 1.8785 1.8299 1.7593 1.7092 1.6697 12.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.73 2.83 2.50 3.04 2.85 3.28 2.80 -
P/RPS 0.80 0.83 0.72 0.88 0.85 1.01 0.87 -5.43%
P/EPS 10.53 10.01 7.74 8.56 8.02 9.84 9.14 9.88%
EY 9.49 9.99 12.93 11.68 12.47 10.17 10.94 -9.03%
DY 4.40 4.24 5.60 4.61 4.56 3.96 3.93 7.81%
P/NAPS 1.37 1.48 1.33 1.66 1.62 1.92 1.68 -12.70%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 -
Price 2.78 2.96 2.50 2.86 2.99 3.10 3.58 -
P/RPS 0.82 0.87 0.72 0.83 0.90 0.95 1.11 -18.26%
P/EPS 10.73 10.47 7.74 8.05 8.42 9.30 11.69 -5.54%
EY 9.32 9.55 12.93 12.42 11.88 10.76 8.56 5.82%
DY 4.32 4.05 5.60 4.90 4.35 4.19 3.07 25.54%
P/NAPS 1.40 1.55 1.33 1.56 1.70 1.81 2.14 -24.62%

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