[APM] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.47%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 960,265 806,366 918,946 970,402 776,236 678,956 698,220 5.44%
PBT 88,865 69,417 82,866 89,253 75,761 68,301 101,341 -2.16%
Tax -21,901 -16,826 -19,577 -22,554 -18,589 -16,554 -23,766 -1.35%
NP 66,964 52,590 63,289 66,698 57,172 51,746 77,574 -2.41%
-
NP to SH 61,486 47,472 60,277 66,693 57,172 51,746 77,574 -3.79%
-
Tax Rate 24.65% 24.24% 23.62% 25.27% 24.54% 24.24% 23.45% -
Total Cost 893,301 753,776 855,657 903,704 719,064 627,209 620,645 6.25%
-
Net Worth 597,970 553,130 529,136 481,271 432,816 400,788 354,811 9.08%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 15,840 13,312 13,412 13,424 13,420 13,426 24,191 -6.80%
Div Payout % 25.76% 28.04% 22.25% 20.13% 23.47% 25.95% 31.19% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 597,970 553,130 529,136 481,271 432,816 400,788 354,811 9.08%
NOSH 198,003 199,685 201,192 201,368 201,309 201,401 201,597 -0.29%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.97% 6.52% 6.89% 6.87% 7.37% 7.62% 11.11% -
ROE 10.28% 8.58% 11.39% 13.86% 13.21% 12.91% 21.86% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 484.97 403.82 456.75 481.90 385.59 337.12 346.34 5.76%
EPS 31.05 23.77 29.96 33.12 28.40 25.69 38.48 -3.50%
DPS 8.00 6.67 6.67 6.67 6.67 6.67 12.00 -6.52%
NAPS 3.02 2.77 2.63 2.39 2.15 1.99 1.76 9.40%
Adjusted Per Share Value based on latest NOSH - 201,349
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 476.32 399.98 455.83 481.35 385.04 336.78 346.34 5.44%
EPS 30.50 23.55 29.90 33.08 28.36 25.67 38.48 -3.79%
DPS 7.86 6.60 6.65 6.66 6.66 6.66 12.00 -6.80%
NAPS 2.9661 2.7437 2.6247 2.3873 2.1469 1.988 1.76 9.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.85 2.01 2.29 2.54 2.43 2.73 2.85 -
P/RPS 0.38 0.50 0.50 0.53 0.63 0.81 0.82 -12.02%
P/EPS 5.96 8.45 7.64 7.67 8.56 10.63 7.41 -3.56%
EY 16.79 11.83 13.08 13.04 11.69 9.41 13.50 3.69%
DY 4.32 3.32 2.91 2.62 2.74 2.44 4.21 0.43%
P/NAPS 0.61 0.73 0.87 1.06 1.13 1.37 1.62 -15.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 16/11/07 16/11/06 16/11/05 18/11/04 14/11/03 12/11/02 -
Price 1.53 2.33 2.25 2.60 2.40 2.78 2.99 -
P/RPS 0.32 0.58 0.49 0.54 0.62 0.82 0.86 -15.17%
P/EPS 4.93 9.80 7.51 7.85 8.45 10.82 7.77 -7.29%
EY 20.30 10.20 13.32 12.74 11.83 9.24 12.87 7.88%
DY 5.23 2.86 2.96 2.56 2.78 2.40 4.01 4.52%
P/NAPS 0.51 0.84 0.86 1.09 1.12 1.40 1.70 -18.16%

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