[APM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 108.54%
YoY- -40.19%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 470,690 451,642 369,983 326,882 341,487 346,762 297,797 7.92%
PBT 41,055 43,756 34,838 30,222 50,129 36,886 25,889 7.98%
Tax -9,657 -10,895 -8,564 -8,334 -13,531 -10,632 -6,411 7.06%
NP 31,398 32,861 26,274 21,888 36,598 26,254 19,478 8.27%
-
NP to SH 29,797 32,865 26,274 21,888 36,598 26,254 19,478 7.33%
-
Tax Rate 23.52% 24.90% 24.58% 27.58% 26.99% 28.82% 24.76% -
Total Cost 439,292 418,781 343,709 304,994 304,889 320,508 278,319 7.89%
-
Net Worth 513,394 465,184 412,733 384,600 344,807 288,350 256,077 12.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 10,066 10,068 10,066 10,068 14,114 10,082 10,081 -0.02%
Div Payout % 33.78% 30.64% 38.31% 46.00% 38.57% 38.40% 51.76% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 513,394 465,184 412,733 384,600 344,807 288,350 256,077 12.28%
NOSH 201,331 201,378 201,333 201,361 201,641 201,643 201,635 -0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.67% 7.28% 7.10% 6.70% 10.72% 7.57% 6.54% -
ROE 5.80% 7.06% 6.37% 5.69% 10.61% 9.10% 7.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 233.79 224.27 183.77 162.34 169.35 171.97 147.69 7.95%
EPS 14.95 16.32 13.05 10.87 18.15 13.02 9.66 7.54%
DPS 5.00 5.00 5.00 5.00 7.00 5.00 5.00 0.00%
NAPS 2.55 2.31 2.05 1.91 1.71 1.43 1.27 12.31%
Adjusted Per Share Value based on latest NOSH - 201,219
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 233.48 224.03 183.52 162.14 169.39 172.00 147.72 7.92%
EPS 14.78 16.30 13.03 10.86 18.15 13.02 9.66 7.34%
DPS 4.99 4.99 4.99 4.99 7.00 5.00 5.00 -0.03%
NAPS 2.5466 2.3075 2.0473 1.9077 1.7104 1.4303 1.2702 12.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.54 2.46 2.50 2.83 3.28 1.75 2.02 -
P/RPS 1.09 1.10 1.36 1.74 1.94 1.02 1.37 -3.73%
P/EPS 17.16 15.07 19.16 26.03 18.07 13.44 20.91 -3.23%
EY 5.83 6.63 5.22 3.84 5.53 7.44 4.78 3.36%
DY 1.97 2.03 2.00 1.77 2.13 2.86 2.48 -3.76%
P/NAPS 1.00 1.06 1.22 1.48 1.92 1.22 1.59 -7.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 17/08/05 12/08/04 13/08/03 13/08/02 23/08/01 22/08/00 -
Price 2.18 2.53 2.50 2.96 3.10 2.00 2.41 -
P/RPS 0.93 1.13 1.36 1.82 1.83 1.16 1.63 -8.92%
P/EPS 14.73 15.50 19.16 27.23 17.08 15.36 24.95 -8.40%
EY 6.79 6.45 5.22 3.67 5.85 6.51 4.01 9.17%
DY 2.29 1.98 2.00 1.69 2.26 2.50 2.07 1.69%
P/NAPS 0.85 1.10 1.22 1.55 1.81 1.40 1.90 -12.54%

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