[APM] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.31%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 213,013 239,137 217,382 237,667 237,637 193,556 168,971 3.93%
PBT 25,218 22,139 20,657 21,358 22,983 18,932 15,651 8.26%
Tax -4,771 -5,975 -4,966 -5,084 -5,840 -4,445 -4,262 1.89%
NP 20,447 16,164 15,691 16,274 17,143 14,487 11,389 10.23%
-
NP to SH 17,567 14,900 13,861 15,354 17,345 14,487 11,389 7.48%
-
Tax Rate 18.92% 26.99% 24.04% 23.80% 25.41% 23.48% 27.23% -
Total Cost 192,566 222,973 201,691 221,393 220,494 179,069 157,582 3.39%
-
Net Worth 607,254 589,667 538,038 513,141 465,353 413,050 384,328 7.91%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,829 11,872 10,000 10,061 10,072 10,074 10,060 2.73%
Div Payout % 67.34% 79.68% 72.15% 65.53% 58.07% 69.54% 88.34% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 607,254 589,667 538,038 513,141 465,353 413,050 384,328 7.91%
NOSH 197,160 197,875 200,014 201,231 201,451 201,488 201,219 -0.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.60% 6.76% 7.22% 6.85% 7.21% 7.48% 6.74% -
ROE 2.89% 2.53% 2.58% 2.99% 3.73% 3.51% 2.96% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 108.04 120.85 108.68 118.11 117.96 96.06 83.97 4.28%
EPS 8.91 7.53 6.93 7.77 8.61 7.19 5.66 7.84%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 5.00 3.08%
NAPS 3.08 2.98 2.69 2.55 2.31 2.05 1.91 8.28%
Adjusted Per Share Value based on latest NOSH - 201,231
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 105.66 118.62 107.83 117.89 117.88 96.01 83.81 3.93%
EPS 8.71 7.39 6.88 7.62 8.60 7.19 5.65 7.47%
DPS 5.87 5.89 4.96 4.99 5.00 5.00 4.99 2.74%
NAPS 3.0122 2.9249 2.6688 2.5453 2.3083 2.0489 1.9064 7.91%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.80 2.05 2.35 2.54 2.46 2.50 2.83 -
P/RPS 1.67 1.70 2.16 2.15 2.09 2.60 3.37 -11.03%
P/EPS 20.20 27.22 33.91 33.29 28.57 34.77 50.00 -14.00%
EY 4.95 3.67 2.95 3.00 3.50 2.88 2.00 16.28%
DY 3.33 2.93 2.13 1.97 2.03 2.00 1.77 11.09%
P/NAPS 0.58 0.69 0.87 1.00 1.06 1.22 1.48 -14.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 28/08/08 16/08/07 14/09/06 17/08/05 12/08/04 13/08/03 -
Price 1.91 2.11 1.94 2.18 2.53 2.50 2.96 -
P/RPS 1.77 1.75 1.79 1.85 2.14 2.60 3.52 -10.81%
P/EPS 21.44 28.02 27.99 28.57 29.38 34.77 52.30 -13.79%
EY 4.66 3.57 3.57 3.50 3.40 2.88 1.91 16.01%
DY 3.14 2.84 2.58 2.29 1.98 2.00 1.69 10.86%
P/NAPS 0.62 0.71 0.72 0.85 1.10 1.22 1.55 -14.15%

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