[APM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.36%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 872,924 876,880 903,004 943,526 954,667 931,740 909,985 -2.73%
PBT 84,197 77,497 74,418 80,395 93,094 90,885 89,403 -3.91%
Tax -22,901 -20,652 -21,856 -22,823 -22,978 -22,111 -21,102 5.60%
NP 61,296 56,845 52,562 57,572 70,116 68,774 68,301 -6.95%
-
NP to SH 52,249 48,948 46,281 51,169 64,249 62,480 61,441 -10.23%
-
Tax Rate 27.20% 26.65% 29.37% 28.39% 24.68% 24.33% 23.60% -
Total Cost 811,628 820,035 850,442 885,954 884,551 862,966 841,684 -2.39%
-
Net Worth 620,578 607,254 601,088 600,534 597,491 589,667 588,946 3.54%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 29,667 29,667 29,710 29,710 29,728 29,728 27,856 4.28%
Div Payout % 56.78% 60.61% 64.20% 58.06% 46.27% 47.58% 45.34% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 620,578 607,254 601,088 600,534 597,491 589,667 588,946 3.54%
NOSH 197,009 197,160 197,726 198,196 197,844 197,875 198,298 -0.43%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.02% 6.48% 5.82% 6.10% 7.34% 7.38% 7.51% -
ROE 8.42% 8.06% 7.70% 8.52% 10.75% 10.60% 10.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 443.09 444.75 456.69 476.06 482.53 470.87 458.90 -2.30%
EPS 26.52 24.83 23.41 25.82 32.47 31.58 30.98 -9.83%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 14.00 4.70%
NAPS 3.15 3.08 3.04 3.03 3.02 2.98 2.97 3.99%
Adjusted Per Share Value based on latest NOSH - 198,196
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 433.00 434.96 447.92 468.02 473.55 462.17 451.38 -2.73%
EPS 25.92 24.28 22.96 25.38 31.87 30.99 30.48 -10.23%
DPS 14.72 14.72 14.74 14.74 14.75 14.75 13.82 4.29%
NAPS 3.0783 3.0122 2.9816 2.9788 2.9637 2.9249 2.9214 3.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.14 1.80 1.50 1.49 1.85 2.05 2.20 -
P/RPS 0.48 0.40 0.33 0.31 0.38 0.44 0.48 0.00%
P/EPS 8.07 7.25 6.41 5.77 5.70 6.49 7.10 8.90%
EY 12.39 13.79 15.60 17.33 17.55 15.40 14.08 -8.16%
DY 7.01 8.33 10.00 10.07 8.11 7.32 6.36 6.69%
P/NAPS 0.68 0.58 0.49 0.49 0.61 0.69 0.74 -5.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 21/08/09 28/05/09 25/02/09 17/11/08 28/08/08 28/05/08 -
Price 2.35 1.91 1.80 1.53 1.53 2.11 2.16 -
P/RPS 0.53 0.43 0.39 0.32 0.32 0.45 0.47 8.33%
P/EPS 8.86 7.69 7.69 5.93 4.71 6.68 6.97 17.32%
EY 11.29 13.00 13.00 16.87 21.23 14.96 14.34 -14.72%
DY 6.38 7.85 8.33 9.80 9.80 7.11 6.48 -1.03%
P/NAPS 0.75 0.62 0.59 0.50 0.51 0.71 0.73 1.81%

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