[APM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 11.22%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 914,895 870,708 826,627 789,049 737,359 707,500 682,915 21.50%
PBT 86,888 85,749 81,698 76,831 70,076 69,098 65,817 20.32%
Tax -21,075 -20,494 -19,099 -18,163 -17,325 -16,029 -15,846 20.91%
NP 65,813 65,255 62,599 58,668 52,751 53,069 49,971 20.13%
-
NP to SH 65,809 65,259 62,401 58,668 52,751 53,069 49,971 20.12%
-
Tax Rate 24.26% 23.90% 23.38% 23.64% 24.72% 23.20% 24.08% -
Total Cost 849,082 805,453 764,028 730,381 684,608 654,431 632,944 21.61%
-
Net Worth 481,225 465,353 464,996 449,100 432,736 413,050 415,063 10.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 24,169 24,169 24,171 24,171 22,162 22,162 22,149 5.98%
Div Payout % 36.73% 37.04% 38.74% 41.20% 42.01% 41.76% 44.32% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 481,225 465,353 464,996 449,100 432,736 413,050 415,063 10.35%
NOSH 201,349 201,451 201,297 201,390 201,272 201,488 201,487 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.19% 7.49% 7.57% 7.44% 7.15% 7.50% 7.32% -
ROE 13.68% 14.02% 13.42% 13.06% 12.19% 12.85% 12.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 454.38 432.22 410.65 391.80 366.35 351.14 338.94 21.55%
EPS 32.68 32.39 31.00 29.13 26.21 26.34 24.80 20.17%
DPS 12.00 12.00 12.00 12.00 11.00 11.00 11.00 5.96%
NAPS 2.39 2.31 2.31 2.23 2.15 2.05 2.06 10.40%
Adjusted Per Share Value based on latest NOSH - 201,390
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 453.82 431.90 410.03 391.39 365.75 350.94 338.75 21.50%
EPS 32.64 32.37 30.95 29.10 26.17 26.32 24.79 20.10%
DPS 11.99 11.99 11.99 11.99 10.99 10.99 10.99 5.97%
NAPS 2.387 2.3083 2.3065 2.2277 2.1465 2.0489 2.0588 10.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.54 2.46 2.69 2.55 2.43 2.50 2.60 -
P/RPS 0.56 0.57 0.66 0.65 0.66 0.71 0.77 -19.11%
P/EPS 7.77 7.59 8.68 8.75 9.27 9.49 10.48 -18.06%
EY 12.87 13.17 11.52 11.42 10.79 10.54 9.54 22.06%
DY 4.72 4.88 4.46 4.71 4.53 4.40 4.23 7.57%
P/NAPS 1.06 1.06 1.16 1.14 1.13 1.22 1.26 -10.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 -
Price 2.60 2.53 2.42 2.50 2.40 2.50 2.54 -
P/RPS 0.57 0.59 0.59 0.64 0.66 0.71 0.75 -16.70%
P/EPS 7.95 7.81 7.81 8.58 9.16 9.49 10.24 -15.51%
EY 12.57 12.80 12.81 11.65 10.92 10.54 9.76 18.35%
DY 4.62 4.74 4.96 4.80 4.58 4.40 4.33 4.41%
P/NAPS 1.09 1.10 1.05 1.12 1.12 1.22 1.23 -7.73%

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