[APM] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.59%
YoY- -48.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 285,128 190,838 231,360 160,618 233,023 214,005 176,427 8.32%
PBT 37,126 15,014 20,991 10,096 19,697 20,773 15,906 15.16%
Tax -8,161 -3,347 -4,314 -2,384 -4,573 -5,055 -4,119 12.06%
NP 28,965 11,667 16,677 7,712 15,124 15,718 11,787 16.15%
-
NP to SH 25,935 10,262 15,150 7,447 14,443 15,520 11,787 14.03%
-
Tax Rate 21.98% 22.29% 20.55% 23.61% 23.22% 24.33% 25.90% -
Total Cost 256,163 179,171 214,683 152,906 217,899 198,287 164,640 7.64%
-
Net Worth 667,459 601,088 588,946 544,511 402,873 464,996 414,355 8.26%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 667,459 601,088 588,946 544,511 402,873 464,996 414,355 8.26%
NOSH 195,735 197,726 198,298 200,188 201,436 201,297 201,143 -0.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.16% 6.11% 7.21% 4.80% 6.49% 7.34% 6.68% -
ROE 3.89% 1.71% 2.57% 1.37% 3.59% 3.34% 2.84% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 145.67 96.52 116.67 80.23 115.68 106.31 87.71 8.81%
EPS 13.25 5.19 7.64 3.72 7.51 7.71 5.86 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.04 2.97 2.72 2.00 2.31 2.06 8.75%
Adjusted Per Share Value based on latest NOSH - 200,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 141.43 94.66 114.76 79.67 115.59 106.15 87.51 8.32%
EPS 12.86 5.09 7.51 3.69 7.16 7.70 5.85 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3108 2.9816 2.9214 2.701 1.9984 2.3065 2.0553 8.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.97 1.50 2.20 2.46 2.64 2.69 2.60 -
P/RPS 2.73 1.55 1.89 3.07 2.28 2.53 2.96 -1.33%
P/EPS 29.96 28.90 28.80 66.13 36.82 34.89 44.37 -6.33%
EY 3.34 3.46 3.47 1.51 2.72 2.87 2.25 6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.49 0.74 0.90 1.32 1.16 1.26 -1.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 28/05/08 24/05/07 25/05/06 19/05/05 31/05/04 -
Price 4.31 1.80 2.16 2.44 2.70 2.42 2.54 -
P/RPS 2.96 1.86 1.85 3.04 2.33 2.28 2.90 0.34%
P/EPS 32.53 34.68 28.27 65.59 37.66 31.39 43.34 -4.66%
EY 3.07 2.88 3.54 1.52 2.66 3.19 2.31 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.59 0.73 0.90 1.35 1.05 1.23 0.40%

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