[APM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.72%
YoY- -9.62%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 649,597 720,199 604,775 689,210 727,802 582,177 509,217 4.13%
PBT 70,451 66,649 52,063 62,150 66,940 56,821 51,226 5.44%
Tax -16,504 -16,426 -12,620 -14,683 -16,916 -13,942 -12,416 4.85%
NP 53,947 50,223 39,443 47,467 50,024 42,879 38,810 5.63%
-
NP to SH 47,195 46,115 35,604 45,208 50,020 42,879 38,810 3.31%
-
Tax Rate 23.43% 24.65% 24.24% 23.63% 25.27% 24.54% 24.24% -
Total Cost 595,650 669,976 565,332 641,743 677,778 539,298 470,407 4.00%
-
Net Worth 621,506 597,970 553,130 529,136 481,271 432,816 400,788 7.57%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 11,838 11,880 9,984 10,059 10,068 10,065 10,070 2.73%
Div Payout % 25.08% 25.76% 28.04% 22.25% 20.13% 23.47% 25.95% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 621,506 597,970 553,130 529,136 481,271 432,816 400,788 7.57%
NOSH 197,303 198,003 199,685 201,192 201,368 201,309 201,401 -0.34%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.30% 6.97% 6.52% 6.89% 6.87% 7.37% 7.62% -
ROE 7.59% 7.71% 6.44% 8.54% 10.39% 9.91% 9.68% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 329.24 363.73 302.86 342.56 361.43 289.19 252.84 4.49%
EPS 23.92 23.29 17.83 22.47 24.84 21.30 19.27 3.66%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 5.00 3.08%
NAPS 3.15 3.02 2.77 2.63 2.39 2.15 1.99 7.94%
Adjusted Per Share Value based on latest NOSH - 201,174
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 322.22 357.24 299.99 341.87 361.01 288.78 252.59 4.13%
EPS 23.41 22.87 17.66 22.42 24.81 21.27 19.25 3.31%
DPS 5.87 5.89 4.95 4.99 4.99 4.99 5.00 2.70%
NAPS 3.0829 2.9661 2.7437 2.6247 2.3873 2.1469 1.988 7.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.14 1.85 2.01 2.29 2.54 2.43 2.73 -
P/RPS 0.65 0.51 0.66 0.67 0.70 0.84 1.08 -8.10%
P/EPS 8.95 7.94 11.27 10.19 10.23 11.41 14.17 -7.36%
EY 11.18 12.59 8.87 9.81 9.78 8.77 7.06 7.95%
DY 2.80 3.24 2.49 2.18 1.97 2.06 1.83 7.33%
P/NAPS 0.68 0.61 0.73 0.87 1.06 1.13 1.37 -11.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 16/11/07 16/11/06 16/11/05 18/11/04 14/11/03 -
Price 2.35 1.53 2.33 2.25 2.60 2.40 2.78 -
P/RPS 0.71 0.42 0.77 0.66 0.72 0.83 1.10 -7.03%
P/EPS 9.82 6.57 13.07 10.01 10.47 11.27 14.43 -6.20%
EY 10.18 15.22 7.65 9.99 9.55 8.87 6.93 6.61%
DY 2.55 3.92 2.15 2.22 1.92 2.08 1.80 5.97%
P/NAPS 0.75 0.51 0.84 0.86 1.09 1.12 1.40 -9.87%

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