[APM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.27%
YoY- -40.19%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 941,380 903,284 739,966 653,764 682,974 693,524 595,594 7.92%
PBT 82,110 87,512 69,676 60,444 100,258 73,772 51,778 7.98%
Tax -19,314 -21,790 -17,128 -16,668 -27,062 -21,264 -12,822 7.06%
NP 62,796 65,722 52,548 43,776 73,196 52,508 38,956 8.27%
-
NP to SH 59,594 65,730 52,548 43,776 73,196 52,508 38,956 7.33%
-
Tax Rate 23.52% 24.90% 24.58% 27.58% 26.99% 28.82% 24.76% -
Total Cost 878,584 837,562 687,418 609,988 609,778 641,016 556,638 7.89%
-
Net Worth 513,394 465,184 412,733 384,600 344,807 288,350 256,077 12.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 20,133 20,137 20,133 20,136 28,229 20,164 20,163 -0.02%
Div Payout % 33.78% 30.64% 38.31% 46.00% 38.57% 38.40% 51.76% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 513,394 465,184 412,733 384,600 344,807 288,350 256,077 12.28%
NOSH 201,331 201,378 201,333 201,361 201,641 201,643 201,635 -0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.67% 7.28% 7.10% 6.70% 10.72% 7.57% 6.54% -
ROE 11.61% 14.13% 12.73% 11.38% 21.23% 18.21% 15.21% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 467.58 448.55 367.53 324.67 338.71 343.94 295.38 7.95%
EPS 29.90 32.64 26.10 21.74 36.30 26.04 19.32 7.54%
DPS 10.00 10.00 10.00 10.00 14.00 10.00 10.00 0.00%
NAPS 2.55 2.31 2.05 1.91 1.71 1.43 1.27 12.31%
Adjusted Per Share Value based on latest NOSH - 201,219
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 466.95 448.06 367.05 324.29 338.78 344.01 295.43 7.92%
EPS 29.56 32.60 26.07 21.71 36.31 26.05 19.32 7.34%
DPS 9.99 9.99 9.99 9.99 14.00 10.00 10.00 -0.01%
NAPS 2.5466 2.3075 2.0473 1.9077 1.7104 1.4303 1.2702 12.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.54 2.46 2.50 2.83 3.28 1.75 2.02 -
P/RPS 0.54 0.55 0.68 0.87 0.97 0.51 0.68 -3.76%
P/EPS 8.58 7.54 9.58 13.02 9.04 6.72 10.46 -3.24%
EY 11.65 13.27 10.44 7.68 11.07 14.88 9.56 3.34%
DY 3.94 4.07 4.00 3.53 4.27 5.71 4.95 -3.73%
P/NAPS 1.00 1.06 1.22 1.48 1.92 1.22 1.59 -7.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 17/08/05 12/08/04 13/08/03 13/08/02 23/08/01 22/08/00 -
Price 2.18 2.53 2.50 2.96 3.10 2.00 2.41 -
P/RPS 0.47 0.56 0.68 0.91 0.92 0.58 0.82 -8.85%
P/EPS 7.36 7.75 9.58 13.62 8.54 7.68 12.47 -8.40%
EY 13.58 12.90 10.44 7.34 11.71 13.02 8.02 9.17%
DY 4.59 3.95 4.00 3.38 4.52 5.00 4.15 1.69%
P/NAPS 0.85 1.10 1.22 1.55 1.81 1.40 1.90 -12.54%

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