[APM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.21%
YoY- -33.29%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 918,946 970,402 776,236 678,956 698,220 680,529 460,322 12.20%
PBT 82,866 89,253 75,761 68,301 101,341 78,716 41,419 12.24%
Tax -19,577 -22,554 -18,589 -16,554 -23,766 -20,817 -10,868 10.30%
NP 63,289 66,698 57,172 51,746 77,574 57,898 30,551 12.89%
-
NP to SH 60,277 66,693 57,172 51,746 77,574 57,898 30,551 11.98%
-
Tax Rate 23.62% 25.27% 24.54% 24.24% 23.45% 26.45% 26.24% -
Total Cost 855,657 903,704 719,064 627,209 620,645 622,630 429,771 12.15%
-
Net Worth 529,136 481,271 432,816 400,788 354,811 304,411 268,203 11.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 13,412 13,424 13,420 13,426 24,191 13,439 - -
Div Payout % 22.25% 20.13% 23.47% 25.95% 31.19% 23.21% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 529,136 481,271 432,816 400,788 354,811 304,411 268,203 11.98%
NOSH 201,192 201,368 201,309 201,401 201,597 201,597 201,656 -0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.89% 6.87% 7.37% 7.62% 11.11% 8.51% 6.64% -
ROE 11.39% 13.86% 13.21% 12.91% 21.86% 19.02% 11.39% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 456.75 481.90 385.59 337.12 346.34 337.57 228.27 12.24%
EPS 29.96 33.12 28.40 25.69 38.48 28.72 15.15 12.02%
DPS 6.67 6.67 6.67 6.67 12.00 6.67 0.00 -
NAPS 2.63 2.39 2.15 1.99 1.76 1.51 1.33 12.02%
Adjusted Per Share Value based on latest NOSH - 201,464
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 455.83 481.35 385.04 336.78 346.34 337.56 228.33 12.20%
EPS 29.90 33.08 28.36 25.67 38.48 28.72 15.15 11.99%
DPS 6.65 6.66 6.66 6.66 12.00 6.67 0.00 -
NAPS 2.6247 2.3873 2.1469 1.988 1.76 1.51 1.3304 11.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.29 2.54 2.43 2.73 2.85 1.66 2.03 -
P/RPS 0.50 0.53 0.63 0.81 0.82 0.49 0.89 -9.15%
P/EPS 7.64 7.67 8.56 10.63 7.41 5.78 13.40 -8.93%
EY 13.08 13.04 11.69 9.41 13.50 17.30 7.46 9.80%
DY 2.91 2.62 2.74 2.44 4.21 4.02 0.00 -
P/NAPS 0.87 1.06 1.13 1.37 1.62 1.10 1.53 -8.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 16/11/05 18/11/04 14/11/03 12/11/02 19/11/01 28/11/00 -
Price 2.25 2.60 2.40 2.78 2.99 1.90 2.05 -
P/RPS 0.49 0.54 0.62 0.82 0.86 0.56 0.90 -9.63%
P/EPS 7.51 7.85 8.45 10.82 7.77 6.62 13.53 -9.34%
EY 13.32 12.74 11.83 9.24 12.87 15.12 7.39 10.31%
DY 2.96 2.56 2.78 2.40 4.01 3.51 0.00 -
P/NAPS 0.86 1.09 1.12 1.40 1.70 1.26 1.54 -9.24%

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