[APM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 171.18%
YoY- -7.39%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 555,555 578,519 599,436 403,851 470,497 378,000 470,690 2.79%
PBT 85,815 83,662 91,259 40,232 43,130 30,753 41,055 13.06%
Tax -18,140 -19,733 -21,325 -8,118 -10,289 -7,350 -9,657 11.06%
NP 67,675 63,929 69,934 32,114 32,841 23,403 31,398 13.64%
-
NP to SH 62,088 55,832 62,481 27,829 30,050 21,308 29,797 13.00%
-
Tax Rate 21.14% 23.59% 23.37% 20.18% 23.86% 23.90% 23.52% -
Total Cost 487,880 514,590 529,502 371,737 437,656 354,597 439,292 1.76%
-
Net Worth 855,104 774,955 688,797 608,327 590,303 537,697 513,394 8.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 19,567 19,569 15,654 11,850 11,885 9,994 10,066 11.70%
Div Payout % 31.52% 35.05% 25.05% 42.58% 39.55% 46.90% 33.78% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 855,104 774,955 688,797 608,327 590,303 537,697 513,394 8.86%
NOSH 195,676 195,695 195,681 197,508 198,088 199,887 201,331 -0.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.18% 11.05% 11.67% 7.95% 6.98% 6.19% 6.67% -
ROE 7.26% 7.20% 9.07% 4.57% 5.09% 3.96% 5.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 283.92 295.62 306.33 204.47 237.52 189.11 233.79 3.28%
EPS 31.73 28.53 31.93 14.09 15.17 10.66 14.95 13.35%
DPS 10.00 10.00 8.00 6.00 6.00 5.00 5.00 12.23%
NAPS 4.37 3.96 3.52 3.08 2.98 2.69 2.55 9.38%
Adjusted Per Share Value based on latest NOSH - 197,160
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 275.57 286.96 297.34 200.32 233.38 187.50 233.48 2.79%
EPS 30.80 27.69 30.99 13.80 14.91 10.57 14.78 13.00%
DPS 9.71 9.71 7.77 5.88 5.90 4.96 4.99 11.72%
NAPS 4.2416 3.844 3.4167 3.0175 2.9281 2.6671 2.5466 8.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.74 4.88 4.16 1.80 2.05 2.35 2.54 -
P/RPS 1.67 1.65 1.36 0.88 0.86 1.24 1.09 7.36%
P/EPS 14.94 17.10 13.03 12.78 13.51 22.05 17.16 -2.28%
EY 6.69 5.85 7.68 7.83 7.40 4.54 5.83 2.31%
DY 2.11 2.05 1.92 3.33 2.93 2.13 1.97 1.14%
P/NAPS 1.08 1.23 1.18 0.58 0.69 0.87 1.00 1.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 18/08/11 18/08/10 21/08/09 28/08/08 16/08/07 14/09/06 -
Price 5.00 4.90 4.91 1.91 2.11 1.94 2.18 -
P/RPS 1.76 1.66 1.60 0.93 0.89 1.03 0.93 11.20%
P/EPS 15.76 17.17 15.38 13.56 13.91 18.20 14.73 1.13%
EY 6.35 5.82 6.50 7.38 7.19 5.49 6.79 -1.10%
DY 2.00 2.04 1.63 3.14 2.84 2.58 2.29 -2.22%
P/NAPS 1.14 1.24 1.39 0.62 0.71 0.72 0.85 5.00%

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