[APM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.09%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 890,913 649,597 720,199 604,775 689,210 727,802 582,177 7.34%
PBT 138,783 70,451 66,649 52,063 62,150 66,940 56,821 16.04%
Tax -33,294 -16,504 -16,426 -12,620 -14,683 -16,916 -13,942 15.60%
NP 105,489 53,947 50,223 39,443 47,467 50,024 42,879 16.17%
-
NP to SH 94,147 47,195 46,115 35,604 45,208 50,020 42,879 13.99%
-
Tax Rate 23.99% 23.43% 24.65% 24.24% 23.63% 25.27% 24.54% -
Total Cost 785,424 595,650 669,976 565,332 641,743 677,778 539,298 6.46%
-
Net Worth 706,444 621,506 597,970 553,130 529,136 481,271 432,816 8.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 15,655 11,838 11,880 9,984 10,059 10,068 10,065 7.63%
Div Payout % 16.63% 25.08% 25.76% 28.04% 22.25% 20.13% 23.47% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 706,444 621,506 597,970 553,130 529,136 481,271 432,816 8.50%
NOSH 195,691 197,303 198,003 199,685 201,192 201,368 201,309 -0.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.84% 8.30% 6.97% 6.52% 6.89% 6.87% 7.37% -
ROE 13.33% 7.59% 7.71% 6.44% 8.54% 10.39% 9.91% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 455.26 329.24 363.73 302.86 342.56 361.43 289.19 7.85%
EPS 48.11 23.92 23.29 17.83 22.47 24.84 21.30 14.53%
DPS 8.00 6.00 6.00 5.00 5.00 5.00 5.00 8.14%
NAPS 3.61 3.15 3.02 2.77 2.63 2.39 2.15 9.01%
Adjusted Per Share Value based on latest NOSH - 199,108
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 441.92 322.22 357.24 299.99 341.87 361.01 288.78 7.34%
EPS 46.70 23.41 22.87 17.66 22.42 24.81 21.27 13.99%
DPS 7.77 5.87 5.89 4.95 4.99 4.99 4.99 7.65%
NAPS 3.5042 3.0829 2.9661 2.7437 2.6247 2.3873 2.1469 8.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.73 2.14 1.85 2.01 2.29 2.54 2.43 -
P/RPS 1.04 0.65 0.51 0.66 0.67 0.70 0.84 3.62%
P/EPS 9.83 8.95 7.94 11.27 10.19 10.23 11.41 -2.45%
EY 10.17 11.18 12.59 8.87 9.81 9.78 8.77 2.49%
DY 1.69 2.80 3.24 2.49 2.18 1.97 2.06 -3.24%
P/NAPS 1.31 0.68 0.61 0.73 0.87 1.06 1.13 2.49%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 18/11/09 17/11/08 16/11/07 16/11/06 16/11/05 18/11/04 -
Price 5.36 2.35 1.53 2.33 2.25 2.60 2.40 -
P/RPS 1.18 0.71 0.42 0.77 0.66 0.72 0.83 6.03%
P/EPS 11.14 9.82 6.57 13.07 10.01 10.47 11.27 -0.19%
EY 8.98 10.18 15.22 7.65 9.99 9.55 8.87 0.20%
DY 1.49 2.55 3.92 2.15 2.22 1.92 2.08 -5.40%
P/NAPS 1.48 0.75 0.51 0.84 0.86 1.09 1.12 4.75%

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