[APM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 35.59%
YoY- -7.39%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,111,110 1,157,038 1,198,872 807,702 940,994 756,000 941,380 2.79%
PBT 171,630 167,324 182,518 80,464 86,260 61,506 82,110 13.06%
Tax -36,280 -39,466 -42,650 -16,236 -20,578 -14,700 -19,314 11.06%
NP 135,350 127,858 139,868 64,228 65,682 46,806 62,796 13.64%
-
NP to SH 124,176 111,664 124,962 55,658 60,100 42,616 59,594 13.00%
-
Tax Rate 21.14% 23.59% 23.37% 20.18% 23.86% 23.90% 23.52% -
Total Cost 975,760 1,029,180 1,059,004 743,474 875,312 709,194 878,584 1.76%
-
Net Worth 855,104 774,955 688,797 608,327 590,303 537,697 513,394 8.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 39,135 39,139 31,308 23,701 23,770 19,988 20,133 11.70%
Div Payout % 31.52% 35.05% 25.05% 42.58% 39.55% 46.90% 33.78% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 855,104 774,955 688,797 608,327 590,303 537,697 513,394 8.86%
NOSH 195,676 195,695 195,681 197,508 198,088 199,887 201,331 -0.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.18% 11.05% 11.67% 7.95% 6.98% 6.19% 6.67% -
ROE 14.52% 14.41% 18.14% 9.15% 10.18% 7.93% 11.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 567.83 591.24 612.67 408.94 475.04 378.21 467.58 3.28%
EPS 63.46 57.06 63.86 28.18 30.34 21.32 29.90 13.35%
DPS 20.00 20.00 16.00 12.00 12.00 10.00 10.00 12.23%
NAPS 4.37 3.96 3.52 3.08 2.98 2.69 2.55 9.38%
Adjusted Per Share Value based on latest NOSH - 197,160
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 551.15 573.93 594.68 400.65 466.76 375.00 466.95 2.79%
EPS 61.60 55.39 61.99 27.61 29.81 21.14 29.56 13.00%
DPS 19.41 19.41 15.53 11.76 11.79 9.92 9.99 11.69%
NAPS 4.2416 3.844 3.4167 3.0175 2.9281 2.6671 2.5466 8.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.74 4.88 4.16 1.80 2.05 2.35 2.54 -
P/RPS 0.83 0.83 0.68 0.44 0.43 0.62 0.54 7.42%
P/EPS 7.47 8.55 6.51 6.39 6.76 11.02 8.58 -2.28%
EY 13.39 11.69 15.35 15.66 14.80 9.07 11.65 2.34%
DY 4.22 4.10 3.85 6.67 5.85 4.26 3.94 1.14%
P/NAPS 1.08 1.23 1.18 0.58 0.69 0.87 1.00 1.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 18/08/11 18/08/10 21/08/09 28/08/08 16/08/07 14/09/06 -
Price 5.00 4.90 4.91 1.91 2.11 1.94 2.18 -
P/RPS 0.88 0.83 0.80 0.47 0.44 0.51 0.47 11.00%
P/EPS 7.88 8.59 7.69 6.78 6.95 9.10 7.36 1.14%
EY 12.69 11.64 13.01 14.75 14.38 10.99 13.58 -1.12%
DY 4.00 4.08 3.26 6.28 5.69 5.15 4.59 -2.26%
P/NAPS 1.14 1.24 1.39 0.62 0.71 0.72 0.85 5.00%

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