[APM] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 36.82%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 839,243 899,817 970,646 789,049 664,399 696,038 659,584 4.09%
PBT 78,508 80,078 89,921 76,831 64,481 90,468 79,617 -0.23%
Tax -19,172 -21,081 -17,959 -18,163 -15,799 -17,972 -22,773 -2.82%
NP 59,336 58,997 71,962 58,668 48,682 72,496 56,844 0.71%
-
NP to SH 53,738 55,513 70,074 58,668 48,682 72,496 56,844 -0.93%
-
Tax Rate 24.42% 26.33% 19.97% 23.64% 24.50% 19.87% 28.60% -
Total Cost 779,907 840,820 898,684 730,381 615,717 623,542 602,740 4.38%
-
Net Worth 572,274 538,844 503,405 448,969 402,829 376,985 318,487 10.25%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 27,915 26,137 26,177 24,159 22,155 28,223 22,173 3.91%
Div Payout % 51.95% 47.08% 37.36% 41.18% 45.51% 38.93% 39.01% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 572,274 538,844 503,405 448,969 402,829 376,985 318,487 10.25%
NOSH 199,398 201,061 201,362 201,331 201,414 201,596 201,574 -0.18%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.07% 6.56% 7.41% 7.44% 7.33% 10.42% 8.62% -
ROE 9.39% 10.30% 13.92% 13.07% 12.09% 19.23% 17.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 420.89 447.53 482.04 391.92 329.87 345.26 327.22 4.28%
EPS 26.95 27.61 34.80 29.14 24.17 35.96 28.20 -0.75%
DPS 14.00 13.00 13.00 12.00 11.00 14.00 11.00 4.09%
NAPS 2.87 2.68 2.50 2.23 2.00 1.87 1.58 10.45%
Adjusted Per Share Value based on latest NOSH - 201,390
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 416.29 446.34 481.47 391.39 329.56 345.26 327.17 4.09%
EPS 26.66 27.54 34.76 29.10 24.15 35.96 28.20 -0.93%
DPS 13.85 12.97 12.98 11.98 10.99 14.00 11.00 3.91%
NAPS 2.8387 2.6728 2.497 2.227 1.9982 1.87 1.5798 10.25%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.33 2.29 2.52 2.55 2.80 3.04 2.14 -
P/RPS 0.55 0.51 0.52 0.65 0.85 0.88 0.65 -2.74%
P/EPS 8.65 8.29 7.24 8.75 11.58 8.45 7.59 2.20%
EY 11.57 12.06 13.81 11.43 8.63 11.83 13.18 -2.14%
DY 6.01 5.68 5.16 4.71 3.93 4.61 5.14 2.63%
P/NAPS 0.81 0.85 1.01 1.14 1.40 1.63 1.35 -8.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 22/02/07 23/02/06 28/02/05 25/02/04 26/02/03 27/02/02 -
Price 2.05 2.54 2.42 2.50 2.73 2.86 2.28 -
P/RPS 0.49 0.57 0.50 0.64 0.83 0.83 0.70 -5.76%
P/EPS 7.61 9.20 6.95 8.58 11.29 7.95 8.09 -1.01%
EY 13.15 10.87 14.38 11.66 8.85 12.57 12.37 1.02%
DY 6.83 5.12 5.37 4.80 4.03 4.90 4.82 5.97%
P/NAPS 0.71 0.95 0.97 1.12 1.37 1.53 1.44 -11.11%

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