[APM] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
13-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.07%
YoY- 19.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 943,526 839,243 899,817 970,646 789,049 664,399 696,038 5.19%
PBT 80,395 78,508 80,078 89,921 76,831 64,481 90,468 -1.94%
Tax -22,823 -19,172 -21,081 -17,959 -18,163 -15,799 -17,972 4.05%
NP 57,572 59,336 58,997 71,962 58,668 48,682 72,496 -3.76%
-
NP to SH 51,169 53,738 55,513 70,074 58,668 48,682 72,496 -5.63%
-
Tax Rate 28.39% 24.42% 26.33% 19.97% 23.64% 24.50% 19.87% -
Total Cost 885,954 779,907 840,820 898,684 730,381 615,717 623,542 6.02%
-
Net Worth 599,775 572,274 538,844 503,405 448,969 402,829 376,985 8.03%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 29,691 27,915 26,137 26,177 24,159 22,155 28,223 0.84%
Div Payout % 58.03% 51.95% 47.08% 37.36% 41.18% 45.51% 38.93% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 599,775 572,274 538,844 503,405 448,969 402,829 376,985 8.03%
NOSH 197,945 199,398 201,061 201,362 201,331 201,414 201,596 -0.30%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.10% 7.07% 6.56% 7.41% 7.44% 7.33% 10.42% -
ROE 8.53% 9.39% 10.30% 13.92% 13.07% 12.09% 19.23% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 476.66 420.89 447.53 482.04 391.92 329.87 345.26 5.51%
EPS 25.85 26.95 27.61 34.80 29.14 24.17 35.96 -5.34%
DPS 15.00 14.00 13.00 13.00 12.00 11.00 14.00 1.15%
NAPS 3.03 2.87 2.68 2.50 2.23 2.00 1.87 8.36%
Adjusted Per Share Value based on latest NOSH - 201,345
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 468.02 416.29 446.34 481.47 391.39 329.56 345.26 5.19%
EPS 25.38 26.66 27.54 34.76 29.10 24.15 35.96 -5.63%
DPS 14.73 13.85 12.97 12.98 11.98 10.99 14.00 0.84%
NAPS 2.9751 2.8387 2.6728 2.497 2.227 1.9982 1.87 8.03%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.49 2.33 2.29 2.52 2.55 2.80 3.04 -
P/RPS 0.31 0.55 0.51 0.52 0.65 0.85 0.88 -15.94%
P/EPS 5.76 8.65 8.29 7.24 8.75 11.58 8.45 -6.18%
EY 17.35 11.57 12.06 13.81 11.43 8.63 11.83 6.58%
DY 10.07 6.01 5.68 5.16 4.71 3.93 4.61 13.89%
P/NAPS 0.49 0.81 0.85 1.01 1.14 1.40 1.63 -18.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 22/02/07 23/02/06 28/02/05 25/02/04 26/02/03 -
Price 1.53 2.05 2.54 2.42 2.50 2.73 2.86 -
P/RPS 0.32 0.49 0.57 0.50 0.64 0.83 0.83 -14.67%
P/EPS 5.92 7.61 9.20 6.95 8.58 11.29 7.95 -4.79%
EY 16.90 13.15 10.87 14.38 11.66 8.85 12.57 5.05%
DY 9.80 6.83 5.12 5.37 4.80 4.03 4.90 12.23%
P/NAPS 0.50 0.71 0.95 0.97 1.12 1.37 1.53 -16.99%

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