[APM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.54%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 899,817 932,054 969,915 969,885 950,867 914,895 870,708 2.21%
PBT 80,077 85,130 87,158 88,783 89,859 86,888 85,749 -4.44%
Tax -21,081 -15,726 -16,659 -17,415 -17,897 -21,075 -20,494 1.89%
NP 58,996 69,404 70,499 71,368 71,962 65,813 65,255 -6.48%
-
NP to SH 55,512 65,261 67,006 68,997 70,074 65,809 65,259 -10.19%
-
Tax Rate 26.33% 18.47% 19.11% 19.62% 19.92% 24.26% 23.90% -
Total Cost 840,821 862,650 899,416 898,517 878,905 849,082 805,453 2.89%
-
Net Worth 537,303 529,090 513,141 402,873 503,363 481,225 465,353 10.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 26,100 26,169 26,169 26,180 26,180 24,169 24,169 5.24%
Div Payout % 47.02% 40.10% 39.06% 37.94% 37.36% 36.73% 37.04% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 537,303 529,090 513,141 402,873 503,363 481,225 465,353 10.02%
NOSH 200,486 201,174 201,231 201,436 201,345 201,349 201,451 -0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.56% 7.45% 7.27% 7.36% 7.57% 7.19% 7.49% -
ROE 10.33% 12.33% 13.06% 17.13% 13.92% 13.68% 14.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 448.82 463.31 481.99 481.48 472.26 454.38 432.22 2.53%
EPS 27.69 32.44 33.30 34.25 34.80 32.68 32.39 -9.89%
DPS 13.00 13.00 13.00 13.00 13.00 12.00 12.00 5.46%
NAPS 2.68 2.63 2.55 2.00 2.50 2.39 2.31 10.38%
Adjusted Per Share Value based on latest NOSH - 201,436
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 446.34 462.33 481.11 481.09 471.66 453.82 431.90 2.21%
EPS 27.54 32.37 33.24 34.22 34.76 32.64 32.37 -10.18%
DPS 12.95 12.98 12.98 12.99 12.99 11.99 11.99 5.25%
NAPS 2.6652 2.6245 2.5453 1.9984 2.4968 2.387 2.3083 10.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.29 2.29 2.54 2.64 2.52 2.54 2.46 -
P/RPS 0.51 0.49 0.53 0.55 0.53 0.56 0.57 -7.12%
P/EPS 8.27 7.06 7.63 7.71 7.24 7.77 7.59 5.87%
EY 12.09 14.17 13.11 12.97 13.81 12.87 13.17 -5.52%
DY 5.68 5.68 5.12 4.92 5.16 4.72 4.88 10.61%
P/NAPS 0.85 0.87 1.00 1.32 1.01 1.06 1.06 -13.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 -
Price 2.54 2.25 2.18 2.70 2.42 2.60 2.53 -
P/RPS 0.57 0.49 0.45 0.56 0.51 0.57 0.59 -2.26%
P/EPS 9.17 6.94 6.55 7.88 6.95 7.95 7.81 11.26%
EY 10.90 14.42 15.27 12.69 14.38 12.57 12.80 -10.13%
DY 5.12 5.78 5.96 4.81 5.37 4.62 4.74 5.26%
P/NAPS 0.95 0.86 0.85 1.35 0.97 1.09 1.10 -9.28%

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