[APM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.07%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 666,144 683,335 683,178 696,038 696,038 672,852 654,309 1.19%
PBT 64,480 66,805 71,677 82,647 91,586 96,586 92,860 -21.53%
Tax -15,800 -14,591 -14,803 -17,556 -19,999 -24,985 -25,672 -27.58%
NP 48,680 52,214 56,874 65,091 71,587 71,601 67,188 -19.28%
-
NP to SH 48,680 52,214 56,874 65,091 71,587 71,601 67,188 -19.28%
-
Tax Rate 24.50% 21.84% 20.65% 21.24% 21.84% 25.87% 27.65% -
Total Cost 617,464 631,121 626,304 630,947 624,451 601,251 587,121 3.40%
-
Net Worth 402,938 400,913 384,328 378,706 368,916 354,678 344,565 10.96%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 22,149 24,172 24,172 28,216 28,216 26,195 26,195 -10.55%
Div Payout % 45.50% 46.30% 42.50% 43.35% 39.42% 36.58% 38.99% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 402,938 400,913 384,328 378,706 368,916 354,678 344,565 10.96%
NOSH 201,469 201,464 201,219 201,439 201,593 201,521 201,500 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.31% 7.64% 8.32% 9.35% 10.28% 10.64% 10.27% -
ROE 12.08% 13.02% 14.80% 17.19% 19.40% 20.19% 19.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 330.64 339.18 339.52 345.53 345.27 333.89 324.72 1.20%
EPS 24.16 25.92 28.26 32.31 35.51 35.53 33.34 -19.27%
DPS 11.00 12.00 12.00 14.00 14.00 13.00 13.00 -10.51%
NAPS 2.00 1.99 1.91 1.88 1.83 1.76 1.71 10.97%
Adjusted Per Share Value based on latest NOSH - 201,439
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 330.43 338.96 338.88 345.26 345.26 333.76 324.56 1.19%
EPS 24.15 25.90 28.21 32.29 35.51 35.52 33.33 -19.28%
DPS 10.99 11.99 11.99 14.00 14.00 12.99 12.99 -10.52%
NAPS 1.9987 1.9887 1.9064 1.8785 1.8299 1.7593 1.7092 10.96%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.80 2.73 2.83 2.50 3.04 2.85 3.28 -
P/RPS 0.85 0.80 0.83 0.72 0.88 0.85 1.01 -10.83%
P/EPS 11.59 10.53 10.01 7.74 8.56 8.02 9.84 11.49%
EY 8.63 9.49 9.99 12.93 11.68 12.47 10.17 -10.34%
DY 3.93 4.40 4.24 5.60 4.61 4.56 3.96 -0.50%
P/NAPS 1.40 1.37 1.48 1.33 1.66 1.62 1.92 -18.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 14/11/03 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 -
Price 2.73 2.78 2.96 2.50 2.86 2.99 3.10 -
P/RPS 0.83 0.82 0.87 0.72 0.83 0.90 0.95 -8.58%
P/EPS 11.30 10.73 10.47 7.74 8.05 8.42 9.30 13.82%
EY 8.85 9.32 9.55 12.93 12.42 11.88 10.76 -12.18%
DY 4.03 4.32 4.05 5.60 4.90 4.35 4.19 -2.55%
P/NAPS 1.37 1.40 1.55 1.33 1.56 1.70 1.81 -16.90%

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