[APM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.57%
YoY- 90.84%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,178,846 1,159,849 1,114,118 1,012,823 918,533 872,924 876,880 21.74%
PBT 184,529 168,964 151,659 122,744 100,632 84,197 77,497 78.03%
Tax -44,195 -35,144 -31,561 -23,168 -18,354 -22,901 -20,652 65.83%
NP 140,334 133,820 120,098 99,576 82,278 61,296 56,845 82.36%
-
NP to SH 124,489 119,603 107,303 88,324 72,651 52,249 48,948 86.00%
-
Tax Rate 23.95% 20.80% 20.81% 18.88% 18.24% 27.20% 26.65% -
Total Cost 1,038,512 1,026,029 994,020 913,247 836,255 811,628 820,035 17.00%
-
Net Worth 737,995 706,515 688,661 667,459 642,768 620,578 607,254 13.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 39,141 35,248 35,248 31,426 31,426 29,667 29,667 20.23%
Div Payout % 31.44% 29.47% 32.85% 35.58% 43.26% 56.78% 60.61% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 737,995 706,515 688,661 667,459 642,768 620,578 607,254 13.84%
NOSH 195,754 195,710 195,642 195,735 195,966 197,009 197,160 -0.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.90% 11.54% 10.78% 9.83% 8.96% 7.02% 6.48% -
ROE 16.87% 16.93% 15.58% 13.23% 11.30% 8.42% 8.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 602.21 592.63 569.47 517.44 468.72 443.09 444.75 22.32%
EPS 63.59 61.11 54.85 45.12 37.07 26.52 24.83 86.86%
DPS 20.00 18.00 18.00 16.00 16.00 15.00 15.00 21.07%
NAPS 3.77 3.61 3.52 3.41 3.28 3.15 3.08 14.38%
Adjusted Per Share Value based on latest NOSH - 195,735
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 584.75 575.32 552.64 502.39 455.62 433.00 434.96 21.74%
EPS 61.75 59.33 53.23 43.81 36.04 25.92 24.28 86.00%
DPS 19.42 17.48 17.48 15.59 15.59 14.72 14.72 20.22%
NAPS 3.6607 3.5045 3.416 3.3108 3.1883 3.0783 3.0122 13.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.70 4.73 4.16 3.97 2.66 2.14 1.80 -
P/RPS 0.95 0.80 0.73 0.77 0.57 0.48 0.40 77.72%
P/EPS 8.96 7.74 7.58 8.80 7.17 8.07 7.25 15.11%
EY 11.16 12.92 13.18 11.37 13.94 12.39 13.79 -13.12%
DY 3.51 3.81 4.33 4.03 6.02 7.01 8.33 -43.70%
P/NAPS 1.51 1.31 1.18 1.16 0.81 0.68 0.58 88.91%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 -
Price 5.10 5.36 4.91 4.31 3.78 2.35 1.91 -
P/RPS 0.85 0.90 0.86 0.83 0.81 0.53 0.43 57.31%
P/EPS 8.02 8.77 8.95 9.55 10.20 8.86 7.69 2.83%
EY 12.47 11.40 11.17 10.47 9.81 11.29 13.00 -2.72%
DY 3.92 3.36 3.67 3.71 4.23 6.38 7.85 -36.97%
P/NAPS 1.35 1.48 1.39 1.26 1.15 0.75 0.62 67.75%

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