[APM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.24%
YoY- 20.55%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 284,726 297,219 291,477 245,746 249,702 226,775 218,520 4.50%
PBT 42,262 46,374 47,524 30,219 23,519 21,310 21,094 12.26%
Tax -9,072 -13,708 -11,969 -8,386 -6,137 -5,270 -5,026 10.33%
NP 33,190 32,666 35,555 21,833 17,382 16,040 16,068 12.83%
-
NP to SH 29,665 26,837 31,666 19,366 16,065 14,296 15,410 11.52%
-
Tax Rate 21.47% 29.56% 25.19% 27.75% 26.09% 24.73% 23.83% -
Total Cost 251,536 264,553 255,922 223,913 232,320 210,735 202,452 3.68%
-
Net Worth 825,146 788,862 706,515 620,578 597,491 551,530 529,090 7.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 825,146 788,862 706,515 620,578 597,491 551,530 529,090 7.68%
NOSH 206,286 195,747 195,710 197,009 197,844 199,108 201,174 0.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.66% 10.99% 12.20% 8.88% 6.96% 7.07% 7.35% -
ROE 3.60% 3.40% 4.48% 3.12% 2.69% 2.59% 2.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 138.02 151.84 148.93 124.74 126.21 113.90 108.62 4.06%
EPS 15.16 13.71 16.18 9.83 8.12 7.18 7.66 12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.03 3.61 3.15 3.02 2.77 2.63 7.23%
Adjusted Per Share Value based on latest NOSH - 197,009
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 141.23 147.43 144.58 121.90 123.86 112.49 108.39 4.50%
EPS 14.71 13.31 15.71 9.61 7.97 7.09 7.64 11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.093 3.913 3.5045 3.0783 2.9637 2.7358 2.6245 7.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.96 4.50 4.73 2.14 1.85 2.01 2.29 -
P/RPS 3.59 2.96 3.18 1.72 1.47 1.76 2.11 9.25%
P/EPS 34.49 32.82 29.23 21.77 22.78 27.99 29.90 2.40%
EY 2.90 3.05 3.42 4.59 4.39 3.57 3.34 -2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.12 1.31 0.68 0.61 0.73 0.87 6.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 18/11/10 18/11/09 17/11/08 16/11/07 16/11/06 -
Price 4.74 4.40 5.36 2.35 1.53 2.33 2.25 -
P/RPS 3.43 2.90 3.60 1.88 1.21 2.05 2.07 8.77%
P/EPS 32.96 32.09 33.13 23.91 18.84 32.45 29.37 1.93%
EY 3.03 3.12 3.02 4.18 5.31 3.08 3.40 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.48 0.75 0.51 0.84 0.86 5.55%

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