[APM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 53.94%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,123,147 1,182,069 1,178,846 918,533 943,526 839,243 899,817 3.76%
PBT 159,524 175,035 184,529 100,632 80,395 78,508 80,078 12.16%
Tax -34,337 -37,353 -44,195 -18,354 -22,823 -19,172 -21,081 8.46%
NP 125,187 137,682 140,334 82,278 57,572 59,336 58,997 13.34%
-
NP to SH 113,601 119,891 124,489 72,651 51,169 53,738 55,513 12.66%
-
Tax Rate 21.52% 21.34% 23.95% 18.24% 28.39% 24.42% 26.33% -
Total Cost 997,960 1,044,387 1,038,512 836,255 885,954 779,907 840,820 2.89%
-
Net Worth 888,463 829,675 737,814 645,961 599,775 572,274 538,844 8.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 46,967 62,617 39,141 31,510 29,691 27,915 26,137 10.25%
Div Payout % 41.34% 52.23% 31.44% 43.37% 58.03% 51.95% 47.08% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 888,463 829,675 737,814 645,961 599,775 572,274 538,844 8.68%
NOSH 195,696 195,678 195,706 196,939 197,945 199,398 201,061 -0.44%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.15% 11.65% 11.90% 8.96% 6.10% 7.07% 6.56% -
ROE 12.79% 14.45% 16.87% 11.25% 8.53% 9.39% 10.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 573.92 604.09 602.35 466.40 476.66 420.89 447.53 4.22%
EPS 58.05 61.27 63.61 36.89 25.85 26.95 27.61 13.17%
DPS 24.00 32.00 20.00 16.00 15.00 14.00 13.00 10.74%
NAPS 4.54 4.24 3.77 3.28 3.03 2.87 2.68 9.17%
Adjusted Per Share Value based on latest NOSH - 195,966
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 557.12 586.34 584.75 455.62 468.02 416.29 446.34 3.76%
EPS 56.35 59.47 61.75 36.04 25.38 26.66 27.54 12.66%
DPS 23.30 31.06 19.42 15.63 14.73 13.85 12.97 10.24%
NAPS 4.4071 4.1155 3.6598 3.2042 2.9751 2.8387 2.6728 8.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.71 4.45 5.70 2.66 1.49 2.33 2.29 -
P/RPS 0.82 0.74 0.95 0.57 0.31 0.55 0.51 8.22%
P/EPS 8.11 7.26 8.96 7.21 5.76 8.65 8.29 -0.36%
EY 12.32 13.77 11.16 13.87 17.35 11.57 12.06 0.35%
DY 5.10 7.19 3.51 6.02 10.07 6.01 5.68 -1.77%
P/NAPS 1.04 1.05 1.51 0.81 0.49 0.81 0.85 3.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 23/02/11 25/02/10 25/02/09 26/02/08 22/02/07 -
Price 5.33 4.31 5.10 3.78 1.53 2.05 2.54 -
P/RPS 0.93 0.71 0.85 0.81 0.32 0.49 0.57 8.49%
P/EPS 9.18 7.03 8.02 10.25 5.92 7.61 9.20 -0.03%
EY 10.89 14.22 12.47 9.76 16.90 13.15 10.87 0.03%
DY 4.50 7.42 3.92 4.23 9.80 6.83 5.12 -2.12%
P/NAPS 1.17 1.02 1.35 1.15 0.50 0.71 0.95 3.52%

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