[APM] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 77.31%
YoY- -33.29%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 689,210 727,802 582,177 509,217 523,665 510,397 460,322 6.95%
PBT 62,150 66,940 56,821 51,226 76,006 59,037 41,419 6.99%
Tax -14,683 -16,916 -13,942 -12,416 -17,825 -15,613 -10,868 5.13%
NP 47,467 50,024 42,879 38,810 58,181 43,424 30,551 7.61%
-
NP to SH 45,208 50,020 42,879 38,810 58,181 43,424 30,551 6.74%
-
Tax Rate 23.63% 25.27% 24.54% 24.24% 23.45% 26.45% 26.24% -
Total Cost 641,743 677,778 539,298 470,407 465,484 466,973 429,771 6.90%
-
Net Worth 529,136 481,271 432,816 400,788 354,811 304,411 268,203 11.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 10,059 10,068 10,065 10,070 18,143 10,079 - -
Div Payout % 22.25% 20.13% 23.47% 25.95% 31.19% 23.21% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 529,136 481,271 432,816 400,788 354,811 304,411 268,203 11.98%
NOSH 201,192 201,368 201,309 201,401 201,597 201,597 201,656 -0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.89% 6.87% 7.37% 7.62% 11.11% 8.51% 6.64% -
ROE 8.54% 10.39% 9.91% 9.68% 16.40% 14.26% 11.39% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 342.56 361.43 289.19 252.84 259.76 253.18 228.27 6.99%
EPS 22.47 24.84 21.30 19.27 28.86 21.54 15.15 6.78%
DPS 5.00 5.00 5.00 5.00 9.00 5.00 0.00 -
NAPS 2.63 2.39 2.15 1.99 1.76 1.51 1.33 12.02%
Adjusted Per Share Value based on latest NOSH - 201,464
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 341.87 361.01 288.78 252.59 259.75 253.17 228.33 6.95%
EPS 22.42 24.81 21.27 19.25 28.86 21.54 15.15 6.74%
DPS 4.99 4.99 4.99 5.00 9.00 5.00 0.00 -
NAPS 2.6247 2.3873 2.1469 1.988 1.76 1.51 1.3304 11.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.29 2.54 2.43 2.73 2.85 1.66 2.03 -
P/RPS 0.67 0.70 0.84 1.08 1.10 0.66 0.89 -4.62%
P/EPS 10.19 10.23 11.41 14.17 9.88 7.71 13.40 -4.45%
EY 9.81 9.78 8.77 7.06 10.13 12.98 7.46 4.66%
DY 2.18 1.97 2.06 1.83 3.16 3.01 0.00 -
P/NAPS 0.87 1.06 1.13 1.37 1.62 1.10 1.53 -8.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 16/11/05 18/11/04 14/11/03 12/11/02 19/11/01 28/11/00 -
Price 2.25 2.60 2.40 2.78 2.99 1.90 2.05 -
P/RPS 0.66 0.72 0.83 1.10 1.15 0.75 0.90 -5.03%
P/EPS 10.01 10.47 11.27 14.43 10.36 8.82 13.53 -4.89%
EY 9.99 9.55 8.87 6.93 9.65 11.34 7.39 5.15%
DY 2.22 1.92 2.08 1.80 3.01 2.63 0.00 -
P/NAPS 0.86 1.09 1.12 1.40 1.70 1.26 1.54 -9.24%

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