[APM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -5.92%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 899,817 970,646 789,049 664,399 696,038 659,584 619,821 6.40%
PBT 80,078 89,921 76,831 64,481 90,468 79,617 55,333 6.35%
Tax -21,081 -17,959 -18,163 -15,799 -17,972 -22,773 -13,660 7.49%
NP 58,997 71,962 58,668 48,682 72,496 56,844 41,673 5.96%
-
NP to SH 55,513 70,074 58,668 48,682 72,496 56,844 41,673 4.89%
-
Tax Rate 26.33% 19.97% 23.64% 24.50% 19.87% 28.60% 24.69% -
Total Cost 840,820 898,684 730,381 615,717 623,542 602,740 578,148 6.43%
-
Net Worth 538,844 503,405 448,969 402,829 376,985 318,487 278,229 11.64%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 26,137 26,177 24,159 22,155 28,223 22,173 18,145 6.26%
Div Payout % 47.08% 37.36% 41.18% 45.51% 38.93% 39.01% 43.54% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 538,844 503,405 448,969 402,829 376,985 318,487 278,229 11.64%
NOSH 201,061 201,362 201,331 201,414 201,596 201,574 201,615 -0.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.56% 7.41% 7.44% 7.33% 10.42% 8.62% 6.72% -
ROE 10.30% 13.92% 13.07% 12.09% 19.23% 17.85% 14.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 447.53 482.04 391.92 329.87 345.26 327.22 307.43 6.45%
EPS 27.61 34.80 29.14 24.17 35.96 28.20 20.67 4.94%
DPS 13.00 13.00 12.00 11.00 14.00 11.00 9.00 6.31%
NAPS 2.68 2.50 2.23 2.00 1.87 1.58 1.38 11.69%
Adjusted Per Share Value based on latest NOSH - 201,469
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 446.34 481.47 391.39 329.56 345.26 327.17 307.45 6.40%
EPS 27.54 34.76 29.10 24.15 35.96 28.20 20.67 4.89%
DPS 12.97 12.98 11.98 10.99 14.00 11.00 9.00 6.27%
NAPS 2.6728 2.497 2.227 1.9982 1.87 1.5798 1.3801 11.64%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.29 2.52 2.55 2.80 3.04 2.14 1.88 -
P/RPS 0.51 0.52 0.65 0.85 0.88 0.65 0.61 -2.93%
P/EPS 8.29 7.24 8.75 11.58 8.45 7.59 9.10 -1.54%
EY 12.06 13.81 11.43 8.63 11.83 13.18 10.99 1.55%
DY 5.68 5.16 4.71 3.93 4.61 5.14 4.79 2.87%
P/NAPS 0.85 1.01 1.14 1.40 1.63 1.35 1.36 -7.53%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/07 23/02/06 28/02/05 25/02/04 26/02/03 27/02/02 22/02/01 -
Price 2.54 2.42 2.50 2.73 2.86 2.28 1.71 -
P/RPS 0.57 0.50 0.64 0.83 0.83 0.70 0.56 0.29%
P/EPS 9.20 6.95 8.58 11.29 7.95 8.09 8.27 1.79%
EY 10.87 14.38 11.66 8.85 12.57 12.37 12.09 -1.75%
DY 5.12 5.37 4.80 4.03 4.90 4.82 5.26 -0.44%
P/NAPS 0.95 0.97 1.12 1.37 1.53 1.44 1.24 -4.34%

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