[APM] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.1%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 249,702 226,775 218,520 256,381 212,194 182,335 182,178 5.39%
PBT 23,519 21,310 21,094 23,122 21,983 21,005 25,877 -1.57%
Tax -6,137 -5,270 -5,026 -5,959 -5,378 -4,082 -4,294 6.12%
NP 17,382 16,040 16,068 17,163 16,605 16,923 21,583 -3.54%
-
NP to SH 16,065 14,296 15,410 17,155 16,605 16,923 21,583 -4.79%
-
Tax Rate 26.09% 24.73% 23.83% 25.77% 24.46% 19.43% 16.59% -
Total Cost 232,320 210,735 202,452 239,218 195,589 165,412 160,595 6.34%
-
Net Worth 597,491 551,530 529,090 481,225 432,736 400,913 354,678 9.07%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 597,491 551,530 529,090 481,225 432,736 400,913 354,678 9.07%
NOSH 197,844 199,108 201,174 201,349 201,272 201,464 201,521 -0.30%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.96% 7.07% 7.35% 6.69% 7.83% 9.28% 11.85% -
ROE 2.69% 2.59% 2.91% 3.56% 3.84% 4.22% 6.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 126.21 113.90 108.62 127.33 105.43 90.50 90.40 5.71%
EPS 8.12 7.18 7.66 8.52 8.25 8.40 10.71 -4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.77 2.63 2.39 2.15 1.99 1.76 9.40%
Adjusted Per Share Value based on latest NOSH - 201,349
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 123.86 112.49 108.39 127.17 105.25 90.44 90.37 5.38%
EPS 7.97 7.09 7.64 8.51 8.24 8.39 10.71 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9637 2.7358 2.6245 2.387 2.1465 1.9887 1.7593 9.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.85 2.01 2.29 2.54 2.43 2.73 2.85 -
P/RPS 1.47 1.76 2.11 1.99 2.30 3.02 3.15 -11.91%
P/EPS 22.78 27.99 29.90 29.81 29.45 32.50 26.61 -2.55%
EY 4.39 3.57 3.34 3.35 3.40 3.08 3.76 2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.87 1.06 1.13 1.37 1.62 -15.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 16/11/07 16/11/06 16/11/05 18/11/04 14/11/03 12/11/02 -
Price 1.53 2.33 2.25 2.60 2.40 2.78 2.99 -
P/RPS 1.21 2.05 2.07 2.04 2.28 3.07 3.31 -15.42%
P/EPS 18.84 32.45 29.37 30.52 29.09 33.10 27.92 -6.34%
EY 5.31 3.08 3.40 3.28 3.44 3.02 3.58 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.84 0.86 1.09 1.12 1.40 1.70 -18.16%

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