[APM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.9%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 918,533 943,526 839,243 899,817 970,646 789,049 664,399 5.54%
PBT 100,632 80,395 78,508 80,078 89,921 76,831 64,481 7.69%
Tax -18,354 -22,823 -19,172 -21,081 -17,959 -18,163 -15,799 2.52%
NP 82,278 57,572 59,336 58,997 71,962 58,668 48,682 9.13%
-
NP to SH 72,651 51,169 53,738 55,513 70,074 58,668 48,682 6.89%
-
Tax Rate 18.24% 28.39% 24.42% 26.33% 19.97% 23.64% 24.50% -
Total Cost 836,255 885,954 779,907 840,820 898,684 730,381 615,717 5.22%
-
Net Worth 645,961 599,775 572,274 538,844 503,405 448,969 402,829 8.18%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 31,510 29,691 27,915 26,137 26,177 24,159 22,155 6.04%
Div Payout % 43.37% 58.03% 51.95% 47.08% 37.36% 41.18% 45.51% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 645,961 599,775 572,274 538,844 503,405 448,969 402,829 8.18%
NOSH 196,939 197,945 199,398 201,061 201,362 201,331 201,414 -0.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.96% 6.10% 7.07% 6.56% 7.41% 7.44% 7.33% -
ROE 11.25% 8.53% 9.39% 10.30% 13.92% 13.07% 12.09% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 466.40 476.66 420.89 447.53 482.04 391.92 329.87 5.93%
EPS 36.89 25.85 26.95 27.61 34.80 29.14 24.17 7.29%
DPS 16.00 15.00 14.00 13.00 13.00 12.00 11.00 6.43%
NAPS 3.28 3.03 2.87 2.68 2.50 2.23 2.00 8.58%
Adjusted Per Share Value based on latest NOSH - 200,486
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 455.62 468.02 416.29 446.34 481.47 391.39 329.56 5.54%
EPS 36.04 25.38 26.66 27.54 34.76 29.10 24.15 6.89%
DPS 15.63 14.73 13.85 12.97 12.98 11.98 10.99 6.04%
NAPS 3.2042 2.9751 2.8387 2.6728 2.497 2.227 1.9982 8.18%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.66 1.49 2.33 2.29 2.52 2.55 2.80 -
P/RPS 0.57 0.31 0.55 0.51 0.52 0.65 0.85 -6.43%
P/EPS 7.21 5.76 8.65 8.29 7.24 8.75 11.58 -7.58%
EY 13.87 17.35 11.57 12.06 13.81 11.43 8.63 8.22%
DY 6.02 10.07 6.01 5.68 5.16 4.71 3.93 7.35%
P/NAPS 0.81 0.49 0.81 0.85 1.01 1.14 1.40 -8.70%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 26/02/08 22/02/07 23/02/06 28/02/05 25/02/04 -
Price 3.78 1.53 2.05 2.54 2.42 2.50 2.73 -
P/RPS 0.81 0.32 0.49 0.57 0.50 0.64 0.83 -0.40%
P/EPS 10.25 5.92 7.61 9.20 6.95 8.58 11.29 -1.59%
EY 9.76 16.90 13.15 10.87 14.38 11.66 8.85 1.64%
DY 4.23 9.80 6.83 5.12 5.37 4.80 4.03 0.80%
P/NAPS 1.15 0.50 0.71 0.95 0.97 1.12 1.37 -2.87%

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