[APM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.59%
YoY- -21.59%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 218,520 256,381 212,194 182,335 182,178 163,635 162,525 5.05%
PBT 21,094 23,122 21,983 21,005 25,877 22,151 15,530 5.23%
Tax -5,026 -5,959 -5,378 -4,082 -4,294 -4,981 -4,457 2.02%
NP 16,068 17,163 16,605 16,923 21,583 17,170 11,073 6.39%
-
NP to SH 15,410 17,155 16,605 16,923 21,583 17,170 11,073 5.66%
-
Tax Rate 23.83% 25.77% 24.46% 19.43% 16.59% 22.49% 28.70% -
Total Cost 202,452 239,218 195,589 165,412 160,595 146,465 151,452 4.95%
-
Net Worth 529,090 481,225 432,736 400,913 354,678 304,303 268,253 11.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 529,090 481,225 432,736 400,913 354,678 304,303 268,253 11.98%
NOSH 201,174 201,349 201,272 201,464 201,521 201,525 201,693 -0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.35% 6.69% 7.83% 9.28% 11.85% 10.49% 6.81% -
ROE 2.91% 3.56% 3.84% 4.22% 6.09% 5.64% 4.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 108.62 127.33 105.43 90.50 90.40 81.20 80.58 5.10%
EPS 7.66 8.52 8.25 8.40 10.71 8.52 5.49 5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.39 2.15 1.99 1.76 1.51 1.33 12.02%
Adjusted Per Share Value based on latest NOSH - 201,464
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 108.39 127.17 105.25 90.44 90.37 81.17 80.62 5.05%
EPS 7.64 8.51 8.24 8.39 10.71 8.52 5.49 5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6245 2.387 2.1465 1.9887 1.7593 1.5094 1.3306 11.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.29 2.54 2.43 2.73 2.85 1.66 2.03 -
P/RPS 2.11 1.99 2.30 3.02 3.15 2.04 2.52 -2.91%
P/EPS 29.90 29.81 29.45 32.50 26.61 19.48 36.98 -3.47%
EY 3.34 3.35 3.40 3.08 3.76 5.13 2.70 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.06 1.13 1.37 1.62 1.10 1.53 -8.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 16/11/05 18/11/04 14/11/03 12/11/02 19/11/01 28/11/00 -
Price 2.25 2.60 2.40 2.78 2.99 1.90 2.05 -
P/RPS 2.07 2.04 2.28 3.07 3.31 2.34 2.54 -3.35%
P/EPS 29.37 30.52 29.09 33.10 27.92 22.30 37.34 -3.92%
EY 3.40 3.28 3.44 3.02 3.58 4.48 2.68 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 1.12 1.40 1.70 1.26 1.54 -9.24%

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