[APM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 8.63%
YoY- 36.32%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 696,038 672,852 654,309 650,047 659,584 669,896 668,786 2.69%
PBT 91,586 96,586 92,860 86,011 79,617 72,952 66,331 23.92%
Tax -19,999 -24,985 -25,672 -24,263 -22,773 -18,405 -18,381 5.76%
NP 71,587 71,601 67,188 61,748 56,844 54,547 47,950 30.53%
-
NP to SH 71,587 71,601 67,188 61,748 56,844 54,547 47,950 30.53%
-
Tax Rate 21.84% 25.87% 27.65% 28.21% 28.60% 25.23% 27.71% -
Total Cost 624,451 601,251 587,121 588,299 602,740 615,349 620,836 0.38%
-
Net Worth 368,916 354,678 344,565 336,614 318,372 304,303 288,156 17.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 28,216 26,195 26,195 22,165 22,165 18,135 18,135 34.16%
Div Payout % 39.42% 36.58% 38.99% 35.90% 38.99% 33.25% 37.82% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 368,916 354,678 344,565 336,614 318,372 304,303 288,156 17.85%
NOSH 201,593 201,521 201,500 201,565 201,501 201,525 201,507 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.28% 10.64% 10.27% 9.50% 8.62% 8.14% 7.17% -
ROE 19.40% 20.19% 19.50% 18.34% 17.85% 17.93% 16.64% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 345.27 333.89 324.72 322.50 327.33 332.41 331.89 2.66%
EPS 35.51 35.53 33.34 30.63 28.21 27.07 23.80 30.47%
DPS 14.00 13.00 13.00 11.00 11.00 9.00 9.00 34.14%
NAPS 1.83 1.76 1.71 1.67 1.58 1.51 1.43 17.81%
Adjusted Per Share Value based on latest NOSH - 201,565
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 345.26 333.76 324.56 322.44 327.17 332.29 331.74 2.69%
EPS 35.51 35.52 33.33 30.63 28.20 27.06 23.78 30.54%
DPS 14.00 12.99 12.99 10.99 10.99 9.00 9.00 34.14%
NAPS 1.8299 1.7593 1.7092 1.6697 1.5792 1.5094 1.4293 17.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.04 2.85 3.28 2.80 2.14 1.66 1.75 -
P/RPS 0.88 0.85 1.01 0.87 0.65 0.50 0.53 40.08%
P/EPS 8.56 8.02 9.84 9.14 7.59 6.13 7.35 10.66%
EY 11.68 12.47 10.17 10.94 13.18 16.31 13.60 -9.62%
DY 4.61 4.56 3.96 3.93 5.14 5.42 5.14 -6.97%
P/NAPS 1.66 1.62 1.92 1.68 1.35 1.10 1.22 22.72%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 12/11/02 13/08/02 15/05/02 27/02/02 19/11/01 23/08/01 -
Price 2.86 2.99 3.10 3.58 2.28 1.90 2.00 -
P/RPS 0.83 0.90 0.95 1.11 0.70 0.57 0.60 24.07%
P/EPS 8.05 8.42 9.30 11.69 8.08 7.02 8.40 -2.78%
EY 12.42 11.88 10.76 8.56 12.37 14.25 11.90 2.88%
DY 4.90 4.35 4.19 3.07 4.82 4.74 4.50 5.82%
P/NAPS 1.56 1.70 1.81 2.14 1.44 1.26 1.40 7.45%

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