[APM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.06%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,120,374 1,167,650 1,187,884 866,129 960,265 806,366 918,946 3.35%
PBT 170,769 173,381 185,044 93,934 88,865 69,417 82,866 12.79%
Tax -36,282 -44,588 -44,392 -22,005 -21,901 -16,826 -19,577 10.81%
NP 134,486 128,793 140,652 71,929 66,964 52,590 63,289 13.37%
-
NP to SH 122,337 110,225 125,529 62,926 61,486 47,472 60,277 12.50%
-
Tax Rate 21.25% 25.72% 23.99% 23.43% 24.65% 24.24% 23.62% -
Total Cost 985,888 1,038,857 1,047,232 794,200 893,301 753,776 855,657 2.38%
-
Net Worth 782,699 788,721 706,444 621,506 597,970 553,130 529,136 6.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 26,089 57,409 20,873 15,784 15,840 13,312 13,412 11.71%
Div Payout % 21.33% 52.08% 16.63% 25.08% 25.76% 28.04% 22.25% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 782,699 788,721 706,444 621,506 597,970 553,130 529,136 6.73%
NOSH 195,674 195,712 195,691 197,303 198,003 199,685 201,192 -0.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.00% 11.03% 11.84% 8.30% 6.97% 6.52% 6.89% -
ROE 15.63% 13.98% 17.77% 10.12% 10.28% 8.58% 11.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 572.57 596.62 607.02 438.98 484.97 403.82 456.75 3.83%
EPS 62.52 56.32 64.15 31.89 31.05 23.77 29.96 13.03%
DPS 13.33 29.33 10.67 8.00 8.00 6.67 6.67 12.22%
NAPS 4.00 4.03 3.61 3.15 3.02 2.77 2.63 7.23%
Adjusted Per Share Value based on latest NOSH - 197,009
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 555.74 579.19 589.23 429.63 476.32 399.98 455.83 3.35%
EPS 60.68 54.68 62.27 31.21 30.50 23.55 29.90 12.50%
DPS 12.94 28.48 10.35 7.83 7.86 6.60 6.65 11.72%
NAPS 3.8824 3.9123 3.5042 3.0829 2.9661 2.7437 2.6247 6.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.96 4.50 4.73 2.14 1.85 2.01 2.29 -
P/RPS 0.87 0.75 0.78 0.49 0.38 0.50 0.50 9.66%
P/EPS 7.93 7.99 7.37 6.71 5.96 8.45 7.64 0.62%
EY 12.60 12.52 13.56 14.90 16.79 11.83 13.08 -0.62%
DY 2.69 6.52 2.26 3.74 4.32 3.32 2.91 -1.30%
P/NAPS 1.24 1.12 1.31 0.68 0.61 0.73 0.87 6.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 18/11/10 18/11/09 17/11/08 16/11/07 16/11/06 -
Price 4.74 4.40 5.36 2.35 1.53 2.33 2.25 -
P/RPS 0.83 0.74 0.88 0.54 0.32 0.58 0.49 9.17%
P/EPS 7.58 7.81 8.36 7.37 4.93 9.80 7.51 0.15%
EY 13.19 12.80 11.97 13.57 20.30 10.20 13.32 -0.16%
DY 2.81 6.67 1.99 3.40 5.23 2.86 2.96 -0.86%
P/NAPS 1.19 1.09 1.48 0.75 0.51 0.84 0.86 5.55%

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