[APM] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -37.89%
YoY- -0.1%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 242,844 206,872 155,182 172,373 149,187 159,499 137,983 -0.59%
PBT 22,981 20,010 13,255 15,580 20,580 13,915 10,420 -0.83%
Tax -1,043 -4,221 -3,383 -2,174 -7,160 -2,792 69 -
NP 21,938 15,789 9,872 13,406 13,420 11,123 10,489 -0.78%
-
NP to SH 20,054 15,789 9,872 13,406 13,420 11,123 10,489 -0.68%
-
Tax Rate 4.54% 21.09% 25.52% 13.95% 34.79% 20.06% -0.66% -
Total Cost 220,906 191,083 145,310 158,967 135,767 148,376 127,494 -0.58%
-
Net Worth 503,363 449,100 402,938 368,916 318,372 278,074 246,101 -0.75%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 16,107 14,097 12,088 14,111 12,090 8,060 6,051 -1.03%
Div Payout % 80.32% 89.29% 122.45% 105.26% 90.09% 72.46% 57.70% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 503,363 449,100 402,938 368,916 318,372 278,074 246,101 -0.75%
NOSH 201,345 201,390 201,469 201,593 201,501 201,503 201,722 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.03% 7.63% 6.36% 7.78% 9.00% 6.97% 7.60% -
ROE 3.98% 3.52% 2.45% 3.63% 4.22% 4.00% 4.26% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 120.61 102.72 77.03 85.51 74.04 79.15 68.40 -0.60%
EPS 9.96 7.84 4.90 6.65 6.66 5.52 5.38 -0.65%
DPS 8.00 7.00 6.00 7.00 6.00 4.00 3.00 -1.03%
NAPS 2.50 2.23 2.00 1.83 1.58 1.38 1.22 -0.75%
Adjusted Per Share Value based on latest NOSH - 201,593
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 120.46 102.62 76.98 85.50 74.00 79.12 68.44 -0.59%
EPS 9.95 7.83 4.90 6.65 6.66 5.52 5.20 -0.68%
DPS 7.99 6.99 6.00 7.00 6.00 4.00 3.00 -1.03%
NAPS 2.4968 2.2277 1.9987 1.8299 1.5792 1.3793 1.2207 -0.75%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.52 2.55 2.80 3.04 2.14 1.88 0.00 -
P/RPS 2.09 2.48 3.64 3.56 2.89 2.38 0.00 -100.00%
P/EPS 25.30 32.53 57.14 45.71 32.13 34.06 0.00 -100.00%
EY 3.95 3.07 1.75 2.19 3.11 2.94 0.00 -100.00%
DY 3.17 2.75 2.14 2.30 2.80 2.13 0.00 -100.00%
P/NAPS 1.01 1.14 1.40 1.66 1.35 1.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 25/02/04 26/02/03 27/02/02 22/02/01 25/02/00 -
Price 2.42 2.50 2.73 2.86 2.28 1.71 2.83 -
P/RPS 2.01 2.43 3.54 3.34 3.08 2.16 4.14 0.77%
P/EPS 24.30 31.89 55.71 43.01 34.23 30.98 54.43 0.86%
EY 4.12 3.14 1.79 2.33 2.92 3.23 1.84 -0.85%
DY 3.31 2.80 2.20 2.45 2.63 2.34 1.06 -1.20%
P/NAPS 0.97 1.12 1.37 1.56 1.44 1.24 2.32 0.93%

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