[APM] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 22.91%
YoY- 27.2%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 217,382 237,667 237,637 193,556 168,971 181,831 177,569 3.42%
PBT 20,657 21,358 22,983 18,932 15,651 26,621 19,772 0.73%
Tax -4,966 -5,084 -5,840 -4,445 -4,262 -7,015 -5,606 -1.99%
NP 15,691 16,274 17,143 14,487 11,389 19,606 14,166 1.71%
-
NP to SH 13,861 15,354 17,345 14,487 11,389 19,606 14,166 -0.36%
-
Tax Rate 24.04% 23.80% 25.41% 23.48% 27.23% 26.35% 28.35% -
Total Cost 201,691 221,393 220,494 179,069 157,582 162,225 163,403 3.56%
-
Net Worth 538,038 513,141 465,353 413,050 384,328 344,565 288,156 10.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,000 10,061 10,072 10,074 10,060 14,105 10,075 -0.12%
Div Payout % 72.15% 65.53% 58.07% 69.54% 88.34% 71.94% 71.12% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 538,038 513,141 465,353 413,050 384,328 344,565 288,156 10.96%
NOSH 200,014 201,231 201,451 201,488 201,219 201,500 201,507 -0.12%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.22% 6.85% 7.21% 7.48% 6.74% 10.78% 7.98% -
ROE 2.58% 2.99% 3.73% 3.51% 2.96% 5.69% 4.92% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 108.68 118.11 117.96 96.06 83.97 90.24 88.12 3.55%
EPS 6.93 7.77 8.61 7.19 5.66 9.73 7.03 -0.23%
DPS 5.00 5.00 5.00 5.00 5.00 7.00 5.00 0.00%
NAPS 2.69 2.55 2.31 2.05 1.91 1.71 1.43 11.10%
Adjusted Per Share Value based on latest NOSH - 201,488
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 107.83 117.89 117.88 96.01 83.81 90.19 88.08 3.42%
EPS 6.88 7.62 8.60 7.19 5.65 9.73 7.03 -0.35%
DPS 4.96 4.99 5.00 5.00 4.99 7.00 5.00 -0.13%
NAPS 2.6688 2.5453 2.3083 2.0489 1.9064 1.7092 1.4293 10.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.35 2.54 2.46 2.50 2.83 3.28 1.75 -
P/RPS 2.16 2.15 2.09 2.60 3.37 3.63 1.99 1.37%
P/EPS 33.91 33.29 28.57 34.77 50.00 33.71 24.89 5.28%
EY 2.95 3.00 3.50 2.88 2.00 2.97 4.02 -5.02%
DY 2.13 1.97 2.03 2.00 1.77 2.13 2.86 -4.79%
P/NAPS 0.87 1.00 1.06 1.22 1.48 1.92 1.22 -5.47%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 14/09/06 17/08/05 12/08/04 13/08/03 13/08/02 23/08/01 -
Price 1.94 2.18 2.53 2.50 2.96 3.10 2.00 -
P/RPS 1.79 1.85 2.14 2.60 3.52 3.44 2.27 -3.88%
P/EPS 27.99 28.57 29.38 34.77 52.30 31.86 28.45 -0.27%
EY 3.57 3.50 3.40 2.88 1.91 3.14 3.52 0.23%
DY 2.58 2.29 1.98 2.00 1.69 2.26 2.50 0.52%
P/NAPS 0.72 0.85 1.10 1.22 1.55 1.81 1.40 -10.48%

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