[APM] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.2%
YoY- -3.2%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,178,846 918,533 943,526 839,243 899,817 970,646 789,049 6.91%
PBT 184,529 100,632 80,395 78,508 80,078 89,921 76,831 15.71%
Tax -44,195 -18,354 -22,823 -19,172 -21,081 -17,959 -18,163 15.96%
NP 140,334 82,278 57,572 59,336 58,997 71,962 58,668 15.63%
-
NP to SH 124,489 72,651 51,169 53,738 55,513 70,074 58,668 13.35%
-
Tax Rate 23.95% 18.24% 28.39% 24.42% 26.33% 19.97% 23.64% -
Total Cost 1,038,512 836,255 885,954 779,907 840,820 898,684 730,381 6.03%
-
Net Worth 737,814 645,961 599,775 572,274 538,844 503,405 448,969 8.62%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 39,141 31,510 29,691 27,915 26,137 26,177 24,159 8.37%
Div Payout % 31.44% 43.37% 58.03% 51.95% 47.08% 37.36% 41.18% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 737,814 645,961 599,775 572,274 538,844 503,405 448,969 8.62%
NOSH 195,706 196,939 197,945 199,398 201,061 201,362 201,331 -0.47%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.90% 8.96% 6.10% 7.07% 6.56% 7.41% 7.44% -
ROE 16.87% 11.25% 8.53% 9.39% 10.30% 13.92% 13.07% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 602.35 466.40 476.66 420.89 447.53 482.04 391.92 7.42%
EPS 63.61 36.89 25.85 26.95 27.61 34.80 29.14 13.88%
DPS 20.00 16.00 15.00 14.00 13.00 13.00 12.00 8.88%
NAPS 3.77 3.28 3.03 2.87 2.68 2.50 2.23 9.14%
Adjusted Per Share Value based on latest NOSH - 198,402
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 584.75 455.62 468.02 416.29 446.34 481.47 391.39 6.91%
EPS 61.75 36.04 25.38 26.66 27.54 34.76 29.10 13.35%
DPS 19.42 15.63 14.73 13.85 12.97 12.98 11.98 8.38%
NAPS 3.6598 3.2042 2.9751 2.8387 2.6728 2.497 2.227 8.62%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.70 2.66 1.49 2.33 2.29 2.52 2.55 -
P/RPS 0.95 0.57 0.31 0.55 0.51 0.52 0.65 6.52%
P/EPS 8.96 7.21 5.76 8.65 8.29 7.24 8.75 0.39%
EY 11.16 13.87 17.35 11.57 12.06 13.81 11.43 -0.39%
DY 3.51 6.02 10.07 6.01 5.68 5.16 4.71 -4.78%
P/NAPS 1.51 0.81 0.49 0.81 0.85 1.01 1.14 4.79%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 26/02/08 22/02/07 23/02/06 28/02/05 -
Price 5.10 3.78 1.53 2.05 2.54 2.42 2.50 -
P/RPS 0.85 0.81 0.32 0.49 0.57 0.50 0.64 4.84%
P/EPS 8.02 10.25 5.92 7.61 9.20 6.95 8.58 -1.11%
EY 12.47 9.76 16.90 13.15 10.87 14.38 11.66 1.12%
DY 3.92 4.23 9.80 6.83 5.12 5.37 4.80 -3.31%
P/NAPS 1.35 1.15 0.50 0.71 0.95 0.97 1.12 3.16%

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