[APM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.94%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 815,382 807,127 827,412 899,817 932,054 969,915 969,885 -10.91%
PBT 69,991 69,775 70,476 80,077 85,130 87,158 88,783 -14.64%
Tax -19,018 -18,774 -18,892 -21,081 -15,726 -16,659 -17,415 6.04%
NP 50,973 51,001 51,584 58,996 69,404 70,499 71,368 -20.08%
-
NP to SH 45,909 47,023 48,516 55,512 65,261 67,006 68,997 -23.76%
-
Tax Rate 27.17% 26.91% 26.81% 26.33% 18.47% 19.11% 19.62% -
Total Cost 764,409 756,126 775,828 840,821 862,650 899,416 898,517 -10.20%
-
Net Worth 551,530 538,038 544,511 537,303 529,090 513,141 402,873 23.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 26,039 26,039 26,100 26,100 26,169 26,169 26,180 -0.35%
Div Payout % 56.72% 55.38% 53.80% 47.02% 40.10% 39.06% 37.94% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 551,530 538,038 544,511 537,303 529,090 513,141 402,873 23.26%
NOSH 199,108 200,014 200,188 200,486 201,174 201,231 201,436 -0.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.25% 6.32% 6.23% 6.56% 7.45% 7.27% 7.36% -
ROE 8.32% 8.74% 8.91% 10.33% 12.33% 13.06% 17.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 409.52 403.53 413.32 448.82 463.31 481.99 481.48 -10.22%
EPS 23.06 23.51 24.24 27.69 32.44 33.30 34.25 -23.16%
DPS 13.00 13.00 13.00 13.00 13.00 13.00 13.00 0.00%
NAPS 2.77 2.69 2.72 2.68 2.63 2.55 2.00 24.22%
Adjusted Per Share Value based on latest NOSH - 200,486
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 404.46 400.36 410.42 446.34 462.33 481.11 481.09 -10.91%
EPS 22.77 23.32 24.07 27.54 32.37 33.24 34.22 -23.76%
DPS 12.92 12.92 12.95 12.95 12.98 12.98 12.99 -0.35%
NAPS 2.7358 2.6688 2.701 2.6652 2.6245 2.5453 1.9984 23.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.01 2.35 2.46 2.29 2.29 2.54 2.64 -
P/RPS 0.49 0.58 0.60 0.51 0.49 0.53 0.55 -7.40%
P/EPS 8.72 10.00 10.15 8.27 7.06 7.63 7.71 8.54%
EY 11.47 10.00 9.85 12.09 14.17 13.11 12.97 -7.86%
DY 6.47 5.53 5.28 5.68 5.68 5.12 4.92 20.01%
P/NAPS 0.73 0.87 0.90 0.85 0.87 1.00 1.32 -32.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 16/08/07 24/05/07 22/02/07 16/11/06 14/09/06 25/05/06 -
Price 2.33 1.94 2.44 2.54 2.25 2.18 2.70 -
P/RPS 0.57 0.48 0.59 0.57 0.49 0.45 0.56 1.18%
P/EPS 10.11 8.25 10.07 9.17 6.94 6.55 7.88 18.05%
EY 9.90 12.12 9.93 10.90 14.42 15.27 12.69 -15.24%
DY 5.58 6.70 5.33 5.12 5.78 5.96 4.81 10.39%
P/NAPS 0.84 0.72 0.90 0.95 0.86 0.85 1.35 -27.09%

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