[APM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.15%
YoY- -9.34%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 807,702 940,994 756,000 941,380 903,284 739,966 653,764 3.58%
PBT 80,464 86,260 61,506 82,110 87,512 69,676 60,444 4.87%
Tax -16,236 -20,578 -14,700 -19,314 -21,790 -17,128 -16,668 -0.43%
NP 64,228 65,682 46,806 62,796 65,722 52,548 43,776 6.59%
-
NP to SH 55,658 60,100 42,616 59,594 65,730 52,548 43,776 4.07%
-
Tax Rate 20.18% 23.86% 23.90% 23.52% 24.90% 24.58% 27.58% -
Total Cost 743,474 875,312 709,194 878,584 837,562 687,418 609,988 3.35%
-
Net Worth 608,327 590,303 537,697 513,394 465,184 412,733 384,600 7.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 23,701 23,770 19,988 20,133 20,137 20,133 20,136 2.75%
Div Payout % 42.58% 39.55% 46.90% 33.78% 30.64% 38.31% 46.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 608,327 590,303 537,697 513,394 465,184 412,733 384,600 7.93%
NOSH 197,508 198,088 199,887 201,331 201,378 201,333 201,361 -0.32%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.95% 6.98% 6.19% 6.67% 7.28% 7.10% 6.70% -
ROE 9.15% 10.18% 7.93% 11.61% 14.13% 12.73% 11.38% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 408.94 475.04 378.21 467.58 448.55 367.53 324.67 3.91%
EPS 28.18 30.34 21.32 29.90 32.64 26.10 21.74 4.41%
DPS 12.00 12.00 10.00 10.00 10.00 10.00 10.00 3.08%
NAPS 3.08 2.98 2.69 2.55 2.31 2.05 1.91 8.28%
Adjusted Per Share Value based on latest NOSH - 201,231
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 400.65 466.76 375.00 466.95 448.06 367.05 324.29 3.58%
EPS 27.61 29.81 21.14 29.56 32.60 26.07 21.71 4.08%
DPS 11.76 11.79 9.92 9.99 9.99 9.99 9.99 2.75%
NAPS 3.0175 2.9281 2.6671 2.5466 2.3075 2.0473 1.9077 7.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.80 2.05 2.35 2.54 2.46 2.50 2.83 -
P/RPS 0.44 0.43 0.62 0.54 0.55 0.68 0.87 -10.73%
P/EPS 6.39 6.76 11.02 8.58 7.54 9.58 13.02 -11.17%
EY 15.66 14.80 9.07 11.65 13.27 10.44 7.68 12.59%
DY 6.67 5.85 4.26 3.94 4.07 4.00 3.53 11.17%
P/NAPS 0.58 0.69 0.87 1.00 1.06 1.22 1.48 -14.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 28/08/08 16/08/07 14/09/06 17/08/05 12/08/04 13/08/03 -
Price 1.91 2.11 1.94 2.18 2.53 2.50 2.96 -
P/RPS 0.47 0.44 0.51 0.47 0.56 0.68 0.91 -10.41%
P/EPS 6.78 6.95 9.10 7.36 7.75 9.58 13.62 -10.96%
EY 14.75 14.38 10.99 13.58 12.90 10.44 7.34 12.32%
DY 6.28 5.69 5.15 4.59 3.95 4.00 3.38 10.86%
P/NAPS 0.62 0.71 0.72 0.85 1.10 1.22 1.55 -14.15%

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