[APM] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 53.46%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 875,738 890,913 649,597 720,199 604,775 689,210 727,802 3.13%
PBT 130,036 138,783 70,451 66,649 52,063 62,150 66,940 11.69%
Tax -33,441 -33,294 -16,504 -16,426 -12,620 -14,683 -16,916 12.02%
NP 96,595 105,489 53,947 50,223 39,443 47,467 50,024 11.58%
-
NP to SH 82,669 94,147 47,195 46,115 35,604 45,208 50,020 8.73%
-
Tax Rate 25.72% 23.99% 23.43% 24.65% 24.24% 23.63% 25.27% -
Total Cost 779,143 785,424 595,650 669,976 565,332 641,743 677,778 2.34%
-
Net Worth 788,721 706,444 621,506 597,970 553,130 529,136 481,271 8.57%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 43,056 15,655 11,838 11,880 9,984 10,059 10,068 27.38%
Div Payout % 52.08% 16.63% 25.08% 25.76% 28.04% 22.25% 20.13% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 788,721 706,444 621,506 597,970 553,130 529,136 481,271 8.57%
NOSH 195,712 195,691 197,303 198,003 199,685 201,192 201,368 -0.47%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.03% 11.84% 8.30% 6.97% 6.52% 6.89% 6.87% -
ROE 10.48% 13.33% 7.59% 7.71% 6.44% 8.54% 10.39% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 447.46 455.26 329.24 363.73 302.86 342.56 361.43 3.62%
EPS 42.24 48.11 23.92 23.29 17.83 22.47 24.84 9.24%
DPS 22.00 8.00 6.00 6.00 5.00 5.00 5.00 27.99%
NAPS 4.03 3.61 3.15 3.02 2.77 2.63 2.39 9.09%
Adjusted Per Share Value based on latest NOSH - 197,844
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 434.39 441.92 322.22 357.24 299.99 341.87 361.01 3.13%
EPS 41.01 46.70 23.41 22.87 17.66 22.42 24.81 8.73%
DPS 21.36 7.77 5.87 5.89 4.95 4.99 4.99 27.40%
NAPS 3.9123 3.5042 3.0829 2.9661 2.7437 2.6247 2.3873 8.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.50 4.73 2.14 1.85 2.01 2.29 2.54 -
P/RPS 1.01 1.04 0.65 0.51 0.66 0.67 0.70 6.29%
P/EPS 10.65 9.83 8.95 7.94 11.27 10.19 10.23 0.67%
EY 9.39 10.17 11.18 12.59 8.87 9.81 9.78 -0.67%
DY 4.89 1.69 2.80 3.24 2.49 2.18 1.97 16.35%
P/NAPS 1.12 1.31 0.68 0.61 0.73 0.87 1.06 0.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 18/11/09 17/11/08 16/11/07 16/11/06 16/11/05 -
Price 4.40 5.36 2.35 1.53 2.33 2.25 2.60 -
P/RPS 0.98 1.18 0.71 0.42 0.77 0.66 0.72 5.27%
P/EPS 10.42 11.14 9.82 6.57 13.07 10.01 10.47 -0.07%
EY 9.60 8.98 10.18 15.22 7.65 9.99 9.55 0.08%
DY 5.00 1.49 2.55 3.92 2.15 2.22 1.92 17.28%
P/NAPS 1.09 1.48 0.75 0.51 0.84 0.86 1.09 0.00%

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