[APM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.15%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 642,472 932,092 856,020 705,708 638,624 638,624 676,772 -0.86%
PBT 40,384 78,788 83,092 63,624 58,276 94,032 68,456 -8.41%
Tax -9,536 -18,292 -20,220 -16,476 -16,292 -26,064 -20,104 -11.68%
NP 30,848 60,496 62,872 47,148 41,984 67,968 48,352 -7.21%
-
NP to SH 29,788 57,772 62,080 47,148 41,984 67,968 48,352 -7.75%
-
Tax Rate 23.61% 23.22% 24.33% 25.90% 27.96% 27.72% 29.37% -
Total Cost 611,624 871,596 793,148 658,560 596,640 570,656 628,420 -0.45%
-
Net Worth 544,511 402,873 464,996 414,355 378,706 336,614 290,112 11.05%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 544,511 402,873 464,996 414,355 378,706 336,614 290,112 11.05%
NOSH 200,188 201,436 201,297 201,143 201,439 201,565 201,466 -0.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.80% 6.49% 7.34% 6.68% 6.57% 10.64% 7.14% -
ROE 5.47% 14.34% 13.35% 11.38% 11.09% 20.19% 16.67% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 320.93 462.72 425.25 350.85 317.03 316.83 335.92 -0.75%
EPS 14.88 30.04 30.84 23.44 20.84 33.72 24.00 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.00 2.31 2.06 1.88 1.67 1.44 11.17%
Adjusted Per Share Value based on latest NOSH - 201,487
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 318.69 462.35 424.61 350.05 316.78 316.78 335.70 -0.86%
EPS 14.78 28.66 30.79 23.39 20.83 33.71 23.98 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.701 1.9984 2.3065 2.0553 1.8785 1.6697 1.439 11.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.46 2.64 2.69 2.60 2.50 2.80 1.74 -
P/RPS 0.77 0.57 0.63 0.74 0.79 0.88 0.52 6.75%
P/EPS 16.53 9.21 8.72 11.09 12.00 8.30 7.25 14.71%
EY 6.05 10.86 11.46 9.02 8.34 12.04 13.79 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.32 1.16 1.26 1.33 1.68 1.21 -4.81%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 25/05/06 19/05/05 31/05/04 21/05/03 15/05/02 24/05/01 -
Price 2.44 2.70 2.42 2.54 2.50 3.58 1.63 -
P/RPS 0.76 0.58 0.57 0.72 0.79 1.13 0.49 7.58%
P/EPS 16.40 9.41 7.85 10.84 12.00 10.62 6.79 15.82%
EY 6.10 10.62 12.74 9.23 8.34 9.42 14.72 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.35 1.05 1.23 1.33 2.14 1.13 -3.72%

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