[APM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.91%
YoY- 59.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 234,468 210,607 242,844 206,872 155,182 172,373 149,187 7.82%
PBT 26,445 17,928 22,981 20,010 13,255 15,580 20,580 4.26%
Tax -6,552 -6,398 -1,043 -4,221 -3,383 -2,174 -7,160 -1.46%
NP 19,893 11,530 21,938 15,789 9,872 13,406 13,420 6.77%
-
NP to SH 18,134 10,305 20,054 15,789 9,872 13,406 13,420 5.14%
-
Tax Rate 24.78% 35.69% 4.54% 21.09% 25.52% 13.95% 34.79% -
Total Cost 214,575 199,077 220,906 191,083 145,310 158,967 135,767 7.92%
-
Net Worth 569,415 537,303 503,363 449,100 402,938 368,916 318,372 10.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 17,856 16,038 16,107 14,097 12,088 14,111 12,090 6.71%
Div Payout % 98.47% 155.64% 80.32% 89.29% 122.45% 105.26% 90.09% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 569,415 537,303 503,363 449,100 402,938 368,916 318,372 10.16%
NOSH 198,402 200,486 201,345 201,390 201,469 201,593 201,501 -0.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.48% 5.47% 9.03% 7.63% 6.36% 7.78% 9.00% -
ROE 3.18% 1.92% 3.98% 3.52% 2.45% 3.63% 4.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 118.18 105.05 120.61 102.72 77.03 85.51 74.04 8.10%
EPS 9.14 5.14 9.96 7.84 4.90 6.65 6.66 5.41%
DPS 9.00 8.00 8.00 7.00 6.00 7.00 6.00 6.98%
NAPS 2.87 2.68 2.50 2.23 2.00 1.83 1.58 10.45%
Adjusted Per Share Value based on latest NOSH - 201,390
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 116.30 104.47 120.46 102.62 76.98 85.50 74.00 7.82%
EPS 9.00 5.11 9.95 7.83 4.90 6.65 6.66 5.14%
DPS 8.86 7.96 7.99 6.99 6.00 7.00 6.00 6.70%
NAPS 2.8245 2.6652 2.4968 2.2277 1.9987 1.8299 1.5792 10.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.33 2.29 2.52 2.55 2.80 3.04 2.14 -
P/RPS 1.97 2.18 2.09 2.48 3.64 3.56 2.89 -6.18%
P/EPS 25.49 44.55 25.30 32.53 57.14 45.71 32.13 -3.78%
EY 3.92 2.24 3.95 3.07 1.75 2.19 3.11 3.93%
DY 3.86 3.49 3.17 2.75 2.14 2.30 2.80 5.49%
P/NAPS 0.81 0.85 1.01 1.14 1.40 1.66 1.35 -8.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 22/02/07 23/02/06 28/02/05 25/02/04 26/02/03 27/02/02 -
Price 2.05 2.54 2.42 2.50 2.73 2.86 2.28 -
P/RPS 1.73 2.42 2.01 2.43 3.54 3.34 3.08 -9.16%
P/EPS 22.43 49.42 24.30 31.89 55.71 43.01 34.23 -6.79%
EY 4.46 2.02 4.12 3.14 1.79 2.33 2.92 7.31%
DY 4.39 3.15 3.31 2.80 2.20 2.45 2.63 8.91%
P/NAPS 0.71 0.95 0.97 1.12 1.37 1.56 1.44 -11.11%

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