[APM] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.3%
YoY- 152.73%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 285,327 277,094 301,159 285,128 190,838 231,360 160,618 10.04%
PBT 39,521 43,510 42,584 37,126 15,014 20,991 10,096 25.51%
Tax -8,802 -8,011 -10,495 -8,161 -3,347 -4,314 -2,384 24.29%
NP 30,719 35,499 32,089 28,965 11,667 16,677 7,712 25.87%
-
NP to SH 28,142 32,571 27,763 25,935 10,262 15,150 7,447 24.77%
-
Tax Rate 22.27% 18.41% 24.65% 21.98% 22.29% 20.55% 23.61% -
Total Cost 254,608 241,595 269,070 256,163 179,171 214,683 152,906 8.86%
-
Net Worth 910,016 857,337 766,955 667,459 601,088 588,946 544,511 8.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 910,016 857,337 766,955 667,459 601,088 588,946 544,511 8.92%
NOSH 195,702 195,739 195,651 195,735 197,726 198,298 200,188 -0.37%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.77% 12.81% 10.66% 10.16% 6.11% 7.21% 4.80% -
ROE 3.09% 3.80% 3.62% 3.89% 1.71% 2.57% 1.37% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 145.80 141.56 153.93 145.67 96.52 116.67 80.23 10.45%
EPS 14.38 16.64 14.19 13.25 5.19 7.64 3.72 25.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.65 4.38 3.92 3.41 3.04 2.97 2.72 9.33%
Adjusted Per Share Value based on latest NOSH - 195,735
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 141.53 137.45 149.38 141.43 94.66 114.76 79.67 10.04%
EPS 13.96 16.16 13.77 12.86 5.09 7.51 3.69 24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.514 4.2527 3.8043 3.3108 2.9816 2.9214 2.701 8.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.95 4.59 5.28 3.97 1.50 2.20 2.46 -
P/RPS 3.40 3.24 3.43 2.73 1.55 1.89 3.07 1.71%
P/EPS 34.42 27.58 37.21 29.96 28.90 28.80 66.13 -10.30%
EY 2.91 3.63 2.69 3.34 3.46 3.47 1.51 11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.35 1.16 0.49 0.74 0.90 2.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 17/05/12 18/05/11 26/05/10 28/05/09 28/05/08 24/05/07 -
Price 5.44 4.70 4.82 4.31 1.80 2.16 2.44 -
P/RPS 3.73 3.32 3.13 2.96 1.86 1.85 3.04 3.46%
P/EPS 37.83 28.25 33.97 32.53 34.68 28.27 65.59 -8.75%
EY 2.64 3.54 2.94 3.07 2.88 3.54 1.52 9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.07 1.23 1.26 0.59 0.73 0.90 4.46%

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