[APM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.05%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,159,849 1,114,118 1,012,823 918,533 872,924 876,880 903,004 18.14%
PBT 168,964 151,659 122,744 100,632 84,197 77,497 74,418 72.66%
Tax -35,144 -31,561 -23,168 -18,354 -22,901 -20,652 -21,856 37.21%
NP 133,820 120,098 99,576 82,278 61,296 56,845 52,562 86.34%
-
NP to SH 119,603 107,303 88,324 72,651 52,249 48,948 46,281 88.20%
-
Tax Rate 20.80% 20.81% 18.88% 18.24% 27.20% 26.65% 29.37% -
Total Cost 1,026,029 994,020 913,247 836,255 811,628 820,035 850,442 13.31%
-
Net Worth 706,515 688,661 667,459 642,768 620,578 607,254 601,088 11.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 35,248 35,248 31,426 31,426 29,667 29,667 29,710 12.05%
Div Payout % 29.47% 32.85% 35.58% 43.26% 56.78% 60.61% 64.20% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 706,515 688,661 667,459 642,768 620,578 607,254 601,088 11.36%
NOSH 195,710 195,642 195,735 195,966 197,009 197,160 197,726 -0.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.54% 10.78% 9.83% 8.96% 7.02% 6.48% 5.82% -
ROE 16.93% 15.58% 13.23% 11.30% 8.42% 8.06% 7.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 592.63 569.47 517.44 468.72 443.09 444.75 456.69 18.95%
EPS 61.11 54.85 45.12 37.07 26.52 24.83 23.41 89.47%
DPS 18.00 18.00 16.00 16.00 15.00 15.00 15.00 12.91%
NAPS 3.61 3.52 3.41 3.28 3.15 3.08 3.04 12.12%
Adjusted Per Share Value based on latest NOSH - 195,966
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 575.32 552.64 502.39 455.62 433.00 434.96 447.92 18.14%
EPS 59.33 53.23 43.81 36.04 25.92 24.28 22.96 88.19%
DPS 17.48 17.48 15.59 15.59 14.72 14.72 14.74 12.02%
NAPS 3.5045 3.416 3.3108 3.1883 3.0783 3.0122 2.9816 11.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.73 4.16 3.97 2.66 2.14 1.80 1.50 -
P/RPS 0.80 0.73 0.77 0.57 0.48 0.40 0.33 80.36%
P/EPS 7.74 7.58 8.80 7.17 8.07 7.25 6.41 13.38%
EY 12.92 13.18 11.37 13.94 12.39 13.79 15.60 -11.79%
DY 3.81 4.33 4.03 6.02 7.01 8.33 10.00 -47.41%
P/NAPS 1.31 1.18 1.16 0.81 0.68 0.58 0.49 92.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 28/05/09 -
Price 5.36 4.91 4.31 3.78 2.35 1.91 1.80 -
P/RPS 0.90 0.86 0.83 0.81 0.53 0.43 0.39 74.54%
P/EPS 8.77 8.95 9.55 10.20 8.86 7.69 7.69 9.14%
EY 11.40 11.17 10.47 9.81 11.29 13.00 13.00 -8.37%
DY 3.36 3.67 3.71 4.23 6.38 7.85 8.33 -45.37%
P/NAPS 1.48 1.39 1.26 1.15 0.75 0.62 0.59 84.51%

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