[APM] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 7.69%
YoY- 39.4%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 903,284 739,966 653,764 682,974 693,524 595,594 0 -100.00%
PBT 87,512 69,676 60,444 100,258 73,772 51,778 0 -100.00%
Tax -21,790 -17,128 -16,668 -27,062 -21,264 -12,822 0 -100.00%
NP 65,722 52,548 43,776 73,196 52,508 38,956 0 -100.00%
-
NP to SH 65,730 52,548 43,776 73,196 52,508 38,956 0 -100.00%
-
Tax Rate 24.90% 24.58% 27.58% 26.99% 28.82% 24.76% - -
Total Cost 837,562 687,418 609,988 609,778 641,016 556,638 0 -100.00%
-
Net Worth 465,184 412,733 384,600 344,807 288,350 256,077 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 20,137 20,133 20,136 28,229 20,164 20,163 - -100.00%
Div Payout % 30.64% 38.31% 46.00% 38.57% 38.40% 51.76% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 465,184 412,733 384,600 344,807 288,350 256,077 0 -100.00%
NOSH 201,378 201,333 201,361 201,641 201,643 201,635 203,400 0.01%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.28% 7.10% 6.70% 10.72% 7.57% 6.54% 0.00% -
ROE 14.13% 12.73% 11.38% 21.23% 18.21% 15.21% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 448.55 367.53 324.67 338.71 343.94 295.38 0.00 -100.00%
EPS 32.64 26.10 21.74 36.30 26.04 19.32 0.00 -100.00%
DPS 10.00 10.00 10.00 14.00 10.00 10.00 0.00 -100.00%
NAPS 2.31 2.05 1.91 1.71 1.43 1.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 201,500
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 448.06 367.05 324.29 338.78 344.01 295.43 0.00 -100.00%
EPS 32.60 26.07 21.71 36.31 26.05 19.32 0.00 -100.00%
DPS 9.99 9.99 9.99 14.00 10.00 10.00 0.00 -100.00%
NAPS 2.3075 2.0473 1.9077 1.7104 1.4303 1.2702 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.46 2.50 2.83 3.28 1.75 2.02 0.00 -
P/RPS 0.55 0.68 0.87 0.97 0.51 0.68 0.00 -100.00%
P/EPS 7.54 9.58 13.02 9.04 6.72 10.46 0.00 -100.00%
EY 13.27 10.44 7.68 11.07 14.88 9.56 0.00 -100.00%
DY 4.07 4.00 3.53 4.27 5.71 4.95 0.00 -100.00%
P/NAPS 1.06 1.22 1.48 1.92 1.22 1.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 12/08/04 13/08/03 13/08/02 23/08/01 22/08/00 - -
Price 2.53 2.50 2.96 3.10 2.00 2.41 0.00 -
P/RPS 0.56 0.68 0.91 0.92 0.58 0.82 0.00 -100.00%
P/EPS 7.75 9.58 13.62 8.54 7.68 12.47 0.00 -100.00%
EY 12.90 10.44 7.34 11.71 13.02 8.02 0.00 -100.00%
DY 3.95 4.00 3.38 4.52 5.00 4.15 0.00 -100.00%
P/NAPS 1.10 1.22 1.55 1.81 1.40 1.90 0.00 -100.00%

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