[APM] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 186.13%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 599,436 403,851 470,497 378,000 470,690 451,642 369,983 8.37%
PBT 91,259 40,232 43,130 30,753 41,055 43,756 34,838 17.40%
Tax -21,325 -8,118 -10,289 -7,350 -9,657 -10,895 -8,564 16.41%
NP 69,934 32,114 32,841 23,403 31,398 32,861 26,274 17.71%
-
NP to SH 62,481 27,829 30,050 21,308 29,797 32,865 26,274 15.52%
-
Tax Rate 23.37% 20.18% 23.86% 23.90% 23.52% 24.90% 24.58% -
Total Cost 529,502 371,737 437,656 354,597 439,292 418,781 343,709 7.46%
-
Net Worth 688,797 608,327 590,303 537,697 513,394 465,184 412,733 8.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 15,654 11,850 11,885 9,994 10,066 10,068 10,066 7.63%
Div Payout % 25.05% 42.58% 39.55% 46.90% 33.78% 30.64% 38.31% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 688,797 608,327 590,303 537,697 513,394 465,184 412,733 8.90%
NOSH 195,681 197,508 198,088 199,887 201,331 201,378 201,333 -0.47%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.67% 7.95% 6.98% 6.19% 6.67% 7.28% 7.10% -
ROE 9.07% 4.57% 5.09% 3.96% 5.80% 7.06% 6.37% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 306.33 204.47 237.52 189.11 233.79 224.27 183.77 8.88%
EPS 31.93 14.09 15.17 10.66 14.95 16.32 13.05 16.07%
DPS 8.00 6.00 6.00 5.00 5.00 5.00 5.00 8.14%
NAPS 3.52 3.08 2.98 2.69 2.55 2.31 2.05 9.42%
Adjusted Per Share Value based on latest NOSH - 200,014
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 297.34 200.32 233.38 187.50 233.48 224.03 183.52 8.37%
EPS 30.99 13.80 14.91 10.57 14.78 16.30 13.03 15.52%
DPS 7.77 5.88 5.90 4.96 4.99 4.99 4.99 7.65%
NAPS 3.4167 3.0175 2.9281 2.6671 2.5466 2.3075 2.0473 8.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.16 1.80 2.05 2.35 2.54 2.46 2.50 -
P/RPS 1.36 0.88 0.86 1.24 1.09 1.10 1.36 0.00%
P/EPS 13.03 12.78 13.51 22.05 17.16 15.07 19.16 -6.22%
EY 7.68 7.83 7.40 4.54 5.83 6.63 5.22 6.64%
DY 1.92 3.33 2.93 2.13 1.97 2.03 2.00 -0.67%
P/NAPS 1.18 0.58 0.69 0.87 1.00 1.06 1.22 -0.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 21/08/09 28/08/08 16/08/07 14/09/06 17/08/05 12/08/04 -
Price 4.91 1.91 2.11 1.94 2.18 2.53 2.50 -
P/RPS 1.60 0.93 0.89 1.03 0.93 1.13 1.36 2.74%
P/EPS 15.38 13.56 13.91 18.20 14.73 15.50 19.16 -3.59%
EY 6.50 7.38 7.19 5.49 6.79 6.45 5.22 3.72%
DY 1.63 3.14 2.84 2.58 2.29 1.98 2.00 -3.35%
P/NAPS 1.39 0.62 0.71 0.72 0.85 1.10 1.22 2.19%

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