[APM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 50.68%
YoY- 99.49%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 952,645 840,281 875,738 890,913 649,597 720,199 604,775 7.85%
PBT 140,383 128,077 130,036 138,783 70,451 66,649 52,063 17.95%
Tax -32,636 -27,212 -33,441 -33,294 -16,504 -16,426 -12,620 17.14%
NP 107,747 100,865 96,595 105,489 53,947 50,223 39,443 18.21%
-
NP to SH 98,795 91,753 82,669 94,147 47,195 46,115 35,604 18.52%
-
Tax Rate 23.25% 21.25% 25.72% 23.99% 23.43% 24.65% 24.24% -
Total Cost 844,898 739,416 779,143 785,424 595,650 669,976 565,332 6.91%
-
Net Worth 888,352 782,699 788,721 706,444 621,506 597,970 553,130 8.20%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 78,268 19,567 43,056 15,655 11,838 11,880 9,984 40.89%
Div Payout % 79.22% 21.33% 52.08% 16.63% 25.08% 25.76% 28.04% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 888,352 782,699 788,721 706,444 621,506 597,970 553,130 8.20%
NOSH 195,672 195,674 195,712 195,691 197,303 198,003 199,685 -0.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.31% 12.00% 11.03% 11.84% 8.30% 6.97% 6.52% -
ROE 11.12% 11.72% 10.48% 13.33% 7.59% 7.71% 6.44% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 486.86 429.43 447.46 455.26 329.24 363.73 302.86 8.22%
EPS 50.49 46.89 42.24 48.11 23.92 23.29 17.83 18.92%
DPS 40.00 10.00 22.00 8.00 6.00 6.00 5.00 41.37%
NAPS 4.54 4.00 4.03 3.61 3.15 3.02 2.77 8.57%
Adjusted Per Share Value based on latest NOSH - 195,710
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 472.54 416.81 434.39 441.92 322.22 357.24 299.99 7.85%
EPS 49.01 45.51 41.01 46.70 23.41 22.87 17.66 18.52%
DPS 38.82 9.71 21.36 7.77 5.87 5.89 4.95 40.90%
NAPS 4.4065 3.8824 3.9123 3.5042 3.0829 2.9661 2.7437 8.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.67 4.96 4.50 4.73 2.14 1.85 2.01 -
P/RPS 1.16 1.16 1.01 1.04 0.65 0.51 0.66 9.84%
P/EPS 11.23 10.58 10.65 9.83 8.95 7.94 11.27 -0.05%
EY 8.90 9.45 9.39 10.17 11.18 12.59 8.87 0.05%
DY 7.05 2.02 4.89 1.69 2.80 3.24 2.49 18.92%
P/NAPS 1.25 1.24 1.12 1.31 0.68 0.61 0.73 9.36%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 17/11/11 18/11/10 18/11/09 17/11/08 16/11/07 -
Price 5.90 4.74 4.40 5.36 2.35 1.53 2.33 -
P/RPS 1.21 1.10 0.98 1.18 0.71 0.42 0.77 7.81%
P/EPS 11.69 10.11 10.42 11.14 9.82 6.57 13.07 -1.84%
EY 8.56 9.89 9.60 8.98 10.18 15.22 7.65 1.88%
DY 6.78 2.11 5.00 1.49 2.55 3.92 2.15 21.07%
P/NAPS 1.30 1.19 1.09 1.48 0.75 0.51 0.84 7.54%

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