[APM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 17.05%
YoY- -3.2%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 954,667 931,740 909,985 839,243 815,382 807,127 827,412 9.97%
PBT 93,094 90,885 89,403 78,508 69,991 69,775 70,476 20.32%
Tax -22,978 -22,111 -21,102 -19,172 -19,018 -18,774 -18,892 13.90%
NP 70,116 68,774 68,301 59,336 50,973 51,001 51,584 22.63%
-
NP to SH 64,249 62,480 61,441 53,738 45,909 47,023 48,516 20.53%
-
Tax Rate 24.68% 24.33% 23.60% 24.42% 27.17% 26.91% 26.81% -
Total Cost 884,551 862,966 841,684 779,907 764,409 756,126 775,828 9.11%
-
Net Worth 597,491 589,667 588,946 569,415 551,530 538,038 544,511 6.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 29,728 29,728 27,856 27,856 26,039 26,039 26,100 9.03%
Div Payout % 46.27% 47.58% 45.34% 51.84% 56.72% 55.38% 53.80% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 597,491 589,667 588,946 569,415 551,530 538,038 544,511 6.36%
NOSH 197,844 197,875 198,298 198,402 199,108 200,014 200,188 -0.78%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.34% 7.38% 7.51% 7.07% 6.25% 6.32% 6.23% -
ROE 10.75% 10.60% 10.43% 9.44% 8.32% 8.74% 8.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 482.53 470.87 458.90 423.00 409.52 403.53 413.32 10.84%
EPS 32.47 31.58 30.98 27.09 23.06 23.51 24.24 21.45%
DPS 15.00 15.00 14.00 14.00 13.00 13.00 13.00 9.98%
NAPS 3.02 2.98 2.97 2.87 2.77 2.69 2.72 7.20%
Adjusted Per Share Value based on latest NOSH - 198,402
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 473.55 462.17 451.38 416.29 404.46 400.36 410.42 9.97%
EPS 31.87 30.99 30.48 26.66 22.77 23.32 24.07 20.51%
DPS 14.75 14.75 13.82 13.82 12.92 12.92 12.95 9.03%
NAPS 2.9637 2.9249 2.9214 2.8245 2.7358 2.6688 2.701 6.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.85 2.05 2.20 2.33 2.01 2.35 2.46 -
P/RPS 0.38 0.44 0.48 0.55 0.49 0.58 0.60 -26.18%
P/EPS 5.70 6.49 7.10 8.60 8.72 10.00 10.15 -31.86%
EY 17.55 15.40 14.08 11.62 11.47 10.00 9.85 46.81%
DY 8.11 7.32 6.36 6.01 6.47 5.53 5.28 33.02%
P/NAPS 0.61 0.69 0.74 0.81 0.73 0.87 0.90 -22.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 24/05/07 -
Price 1.53 2.11 2.16 2.05 2.33 1.94 2.44 -
P/RPS 0.32 0.45 0.47 0.48 0.57 0.48 0.59 -33.41%
P/EPS 4.71 6.68 6.97 7.57 10.11 8.25 10.07 -39.66%
EY 21.23 14.96 14.34 13.21 9.90 12.12 9.93 65.72%
DY 9.80 7.11 6.48 6.83 5.58 6.70 5.33 49.91%
P/NAPS 0.51 0.71 0.73 0.71 0.84 0.72 0.90 -31.45%

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