[APM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -42.09%
YoY- -38.23%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 932,092 856,020 705,708 638,624 638,624 676,772 519,784 10.21%
PBT 78,788 83,092 63,624 58,276 94,032 68,456 43,608 10.35%
Tax -18,292 -20,220 -16,476 -16,292 -26,064 -20,104 -11,744 7.66%
NP 60,496 62,872 47,148 41,984 67,968 48,352 31,864 11.27%
-
NP to SH 57,772 62,080 47,148 41,984 67,968 48,352 31,864 10.42%
-
Tax Rate 23.22% 24.33% 25.90% 27.96% 27.72% 29.37% 26.93% -
Total Cost 871,596 793,148 658,560 596,640 570,656 628,420 487,920 10.14%
-
Net Worth 402,873 464,996 414,355 378,706 336,614 290,112 252,088 8.12%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 402,873 464,996 414,355 378,706 336,614 290,112 252,088 8.12%
NOSH 201,436 201,297 201,143 201,439 201,565 201,466 201,670 -0.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.49% 7.34% 6.68% 6.57% 10.64% 7.14% 6.13% -
ROE 14.34% 13.35% 11.38% 11.09% 20.19% 16.67% 12.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 462.72 425.25 350.85 317.03 316.83 335.92 257.74 10.23%
EPS 30.04 30.84 23.44 20.84 33.72 24.00 15.80 11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.31 2.06 1.88 1.67 1.44 1.25 8.14%
Adjusted Per Share Value based on latest NOSH - 201,439
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 462.35 424.61 350.05 316.78 316.78 335.70 257.83 10.21%
EPS 28.66 30.79 23.39 20.83 33.71 23.98 15.81 10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9984 2.3065 2.0553 1.8785 1.6697 1.439 1.2504 8.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.64 2.69 2.60 2.50 2.80 1.74 3.00 -
P/RPS 0.57 0.63 0.74 0.79 0.88 0.52 1.16 -11.16%
P/EPS 9.21 8.72 11.09 12.00 8.30 7.25 18.99 -11.35%
EY 10.86 11.46 9.02 8.34 12.04 13.79 5.27 12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.16 1.26 1.33 1.68 1.21 2.40 -9.47%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 19/05/05 31/05/04 21/05/03 15/05/02 24/05/01 25/05/00 -
Price 2.70 2.42 2.54 2.50 3.58 1.63 2.42 -
P/RPS 0.58 0.57 0.72 0.79 1.13 0.49 0.94 -7.72%
P/EPS 9.41 7.85 10.84 12.00 10.62 6.79 15.32 -7.79%
EY 10.62 12.74 9.23 8.34 9.42 14.72 6.53 8.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.05 1.23 1.33 2.14 1.13 1.94 -5.86%

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