[APM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 71.18%
YoY- 17.9%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 278,461 277,360 314,308 213,013 239,137 217,382 237,667 2.67%
PBT 42,305 41,078 54,133 25,218 22,139 20,657 21,358 12.05%
Tax -10,129 -9,238 -13,164 -4,771 -5,975 -4,966 -5,084 12.16%
NP 32,176 31,840 40,969 20,447 16,164 15,691 16,274 12.01%
-
NP to SH 29,517 28,069 36,546 17,567 14,900 13,861 15,354 11.49%
-
Tax Rate 23.94% 22.49% 24.32% 18.92% 26.99% 24.04% 23.80% -
Total Cost 246,285 245,520 273,339 192,566 222,973 201,691 221,393 1.79%
-
Net Worth 855,366 775,127 688,661 607,254 589,667 538,038 513,141 8.88%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 19,573 19,573 15,651 11,829 11,872 10,000 10,061 11.71%
Div Payout % 66.31% 69.74% 42.83% 67.34% 79.68% 72.15% 65.53% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 855,366 775,127 688,661 607,254 589,667 538,038 513,141 8.88%
NOSH 195,736 195,739 195,642 197,160 197,875 200,014 201,231 -0.45%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.55% 11.48% 13.03% 9.60% 6.76% 7.22% 6.85% -
ROE 3.45% 3.62% 5.31% 2.89% 2.53% 2.58% 2.99% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 142.26 141.70 160.65 108.04 120.85 108.68 118.11 3.14%
EPS 15.08 14.34 18.68 8.91 7.53 6.93 7.77 11.67%
DPS 10.00 10.00 8.00 6.00 6.00 5.00 5.00 12.23%
NAPS 4.37 3.96 3.52 3.08 2.98 2.69 2.55 9.38%
Adjusted Per Share Value based on latest NOSH - 197,160
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 138.13 137.58 155.91 105.66 118.62 107.83 117.89 2.67%
EPS 14.64 13.92 18.13 8.71 7.39 6.88 7.62 11.48%
DPS 9.71 9.71 7.76 5.87 5.89 4.96 4.99 11.72%
NAPS 4.2429 3.8449 3.416 3.0122 2.9249 2.6688 2.5453 8.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.74 4.88 4.16 1.80 2.05 2.35 2.54 -
P/RPS 3.33 3.44 2.59 1.67 1.70 2.16 2.15 7.55%
P/EPS 31.43 34.03 22.27 20.20 27.22 33.91 33.29 -0.95%
EY 3.18 2.94 4.49 4.95 3.67 2.95 3.00 0.97%
DY 2.11 2.05 1.92 3.33 2.93 2.13 1.97 1.14%
P/NAPS 1.08 1.23 1.18 0.58 0.69 0.87 1.00 1.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 18/08/11 18/08/10 21/08/09 28/08/08 16/08/07 14/09/06 -
Price 5.00 4.90 4.91 1.91 2.11 1.94 2.18 -
P/RPS 3.51 3.46 3.06 1.77 1.75 1.79 1.85 11.25%
P/EPS 33.16 34.17 26.28 21.44 28.02 27.99 28.57 2.51%
EY 3.02 2.93 3.80 4.66 3.57 3.57 3.50 -2.42%
DY 2.00 2.04 1.63 3.14 2.84 2.58 2.29 -2.22%
P/NAPS 1.14 1.24 1.39 0.62 0.71 0.72 0.85 5.00%

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