[APM] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 106.31%
YoY- -9.34%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 403,851 470,497 378,000 470,690 451,642 369,983 326,882 3.58%
PBT 40,232 43,130 30,753 41,055 43,756 34,838 30,222 4.87%
Tax -8,118 -10,289 -7,350 -9,657 -10,895 -8,564 -8,334 -0.43%
NP 32,114 32,841 23,403 31,398 32,861 26,274 21,888 6.59%
-
NP to SH 27,829 30,050 21,308 29,797 32,865 26,274 21,888 4.07%
-
Tax Rate 20.18% 23.86% 23.90% 23.52% 24.90% 24.58% 27.58% -
Total Cost 371,737 437,656 354,597 439,292 418,781 343,709 304,994 3.35%
-
Net Worth 608,327 590,303 537,697 513,394 465,184 412,733 384,600 7.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,850 11,885 9,994 10,066 10,068 10,066 10,068 2.75%
Div Payout % 42.58% 39.55% 46.90% 33.78% 30.64% 38.31% 46.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 608,327 590,303 537,697 513,394 465,184 412,733 384,600 7.93%
NOSH 197,508 198,088 199,887 201,331 201,378 201,333 201,361 -0.32%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.95% 6.98% 6.19% 6.67% 7.28% 7.10% 6.70% -
ROE 4.57% 5.09% 3.96% 5.80% 7.06% 6.37% 5.69% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 204.47 237.52 189.11 233.79 224.27 183.77 162.34 3.91%
EPS 14.09 15.17 10.66 14.95 16.32 13.05 10.87 4.41%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 5.00 3.08%
NAPS 3.08 2.98 2.69 2.55 2.31 2.05 1.91 8.28%
Adjusted Per Share Value based on latest NOSH - 201,231
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 200.32 233.38 187.50 233.48 224.03 183.52 162.14 3.58%
EPS 13.80 14.91 10.57 14.78 16.30 13.03 10.86 4.07%
DPS 5.88 5.90 4.96 4.99 4.99 4.99 4.99 2.77%
NAPS 3.0175 2.9281 2.6671 2.5466 2.3075 2.0473 1.9077 7.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.80 2.05 2.35 2.54 2.46 2.50 2.83 -
P/RPS 0.88 0.86 1.24 1.09 1.10 1.36 1.74 -10.73%
P/EPS 12.78 13.51 22.05 17.16 15.07 19.16 26.03 -11.17%
EY 7.83 7.40 4.54 5.83 6.63 5.22 3.84 12.59%
DY 3.33 2.93 2.13 1.97 2.03 2.00 1.77 11.09%
P/NAPS 0.58 0.69 0.87 1.00 1.06 1.22 1.48 -14.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 28/08/08 16/08/07 14/09/06 17/08/05 12/08/04 13/08/03 -
Price 1.91 2.11 1.94 2.18 2.53 2.50 2.96 -
P/RPS 0.93 0.89 1.03 0.93 1.13 1.36 1.82 -10.57%
P/EPS 13.56 13.91 18.20 14.73 15.50 19.16 27.23 -10.96%
EY 7.38 7.19 5.49 6.79 6.45 5.22 3.67 12.33%
DY 3.14 2.84 2.58 2.29 1.98 2.00 1.69 10.86%
P/NAPS 0.62 0.71 0.72 0.85 1.10 1.22 1.55 -14.15%

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