[APM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.47%
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,182,069 1,163,671 1,157,929 1,194,877 1,178,846 1,159,849 1,114,118 4.01%
PBT 175,036 175,782 176,932 189,987 184,529 168,964 151,659 10.00%
Tax -37,353 -44,342 -42,603 -46,529 -44,195 -35,144 -31,561 11.85%
NP 137,683 131,440 134,329 143,458 140,334 133,820 120,098 9.51%
-
NP to SH 119,892 113,011 117,840 126,317 124,489 119,603 107,303 7.65%
-
Tax Rate 21.34% 25.23% 24.08% 24.49% 23.95% 20.80% 20.81% -
Total Cost 1,044,386 1,032,231 1,023,600 1,051,419 1,038,512 1,026,029 994,020 3.34%
-
Net Worth 823,916 788,862 775,127 766,955 737,995 706,515 688,661 12.66%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 62,628 19,573 43,064 39,141 39,141 35,248 35,248 46.54%
Div Payout % 52.24% 17.32% 36.54% 30.99% 31.44% 29.47% 32.85% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 823,916 788,862 775,127 766,955 737,995 706,515 688,661 12.66%
NOSH 195,704 195,747 195,739 195,651 195,754 195,710 195,642 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.65% 11.30% 11.60% 12.01% 11.90% 11.54% 10.78% -
ROE 14.55% 14.33% 15.20% 16.47% 16.87% 16.93% 15.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 604.01 594.48 591.57 610.72 602.21 592.63 569.47 3.99%
EPS 61.26 57.73 60.20 64.56 63.59 61.11 54.85 7.62%
DPS 32.00 10.00 22.00 20.00 20.00 18.00 18.00 46.59%
NAPS 4.21 4.03 3.96 3.92 3.77 3.61 3.52 12.63%
Adjusted Per Share Value based on latest NOSH - 195,651
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 586.34 577.22 574.37 592.70 584.75 575.32 552.64 4.01%
EPS 59.47 56.06 58.45 62.66 61.75 59.33 53.23 7.64%
DPS 31.07 9.71 21.36 19.42 19.42 17.48 17.48 46.58%
NAPS 4.0869 3.913 3.8449 3.8043 3.6607 3.5045 3.416 12.66%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.45 4.50 4.88 5.28 5.70 4.73 4.16 -
P/RPS 0.74 0.76 0.82 0.86 0.95 0.80 0.73 0.90%
P/EPS 7.26 7.79 8.11 8.18 8.96 7.74 7.58 -2.82%
EY 13.77 12.83 12.34 12.23 11.16 12.92 13.18 2.95%
DY 7.19 2.22 4.51 3.79 3.51 3.81 4.33 40.09%
P/NAPS 1.06 1.12 1.23 1.35 1.51 1.31 1.18 -6.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 -
Price 4.31 4.40 4.90 4.82 5.10 5.36 4.91 -
P/RPS 0.71 0.74 0.83 0.79 0.85 0.90 0.86 -11.96%
P/EPS 7.04 7.62 8.14 7.47 8.02 8.77 8.95 -14.75%
EY 14.21 13.12 12.29 13.39 12.47 11.40 11.17 17.35%
DY 7.42 2.27 4.49 4.15 3.92 3.36 3.67 59.68%
P/NAPS 1.02 1.09 1.24 1.23 1.35 1.48 1.39 -18.59%

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