[APM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
13-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 16.9%
YoY- 27.01%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 223,327 234,468 210,607 242,844 206,872 155,182 172,373 4.40%
PBT 13,746 26,445 17,928 22,981 20,010 13,255 15,580 -2.06%
Tax -6,397 -6,552 -6,398 -1,043 -4,221 -3,383 -2,174 19.68%
NP 7,349 19,893 11,530 21,938 15,789 9,872 13,406 -9.52%
-
NP to SH 5,054 18,134 10,305 20,054 15,789 9,872 13,406 -14.99%
-
Tax Rate 46.54% 24.78% 35.69% 4.54% 21.09% 25.52% 13.95% -
Total Cost 215,978 214,575 199,077 220,906 191,083 145,310 158,967 5.23%
-
Net Worth 600,534 569,415 537,303 503,363 449,100 402,938 368,916 8.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 17,837 17,856 16,038 16,107 14,097 12,088 14,111 3.97%
Div Payout % 352.94% 98.47% 155.64% 80.32% 89.29% 122.45% 105.26% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 600,534 569,415 537,303 503,363 449,100 402,938 368,916 8.45%
NOSH 198,196 198,402 200,486 201,345 201,390 201,469 201,593 -0.28%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.29% 8.48% 5.47% 9.03% 7.63% 6.36% 7.78% -
ROE 0.84% 3.18% 1.92% 3.98% 3.52% 2.45% 3.63% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 112.68 118.18 105.05 120.61 102.72 77.03 85.51 4.70%
EPS 2.55 9.14 5.14 9.96 7.84 4.90 6.65 -14.75%
DPS 9.00 9.00 8.00 8.00 7.00 6.00 7.00 4.27%
NAPS 3.03 2.87 2.68 2.50 2.23 2.00 1.83 8.75%
Adjusted Per Share Value based on latest NOSH - 201,345
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 110.78 116.30 104.47 120.46 102.62 76.98 85.50 4.40%
EPS 2.51 9.00 5.11 9.95 7.83 4.90 6.65 -14.97%
DPS 8.85 8.86 7.96 7.99 6.99 6.00 7.00 3.98%
NAPS 2.9788 2.8245 2.6652 2.4968 2.2277 1.9987 1.8299 8.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.49 2.33 2.29 2.52 2.55 2.80 3.04 -
P/RPS 1.32 1.97 2.18 2.09 2.48 3.64 3.56 -15.22%
P/EPS 58.43 25.49 44.55 25.30 32.53 57.14 45.71 4.17%
EY 1.71 3.92 2.24 3.95 3.07 1.75 2.19 -4.03%
DY 6.04 3.86 3.49 3.17 2.75 2.14 2.30 17.44%
P/NAPS 0.49 0.81 0.85 1.01 1.14 1.40 1.66 -18.38%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 22/02/07 23/02/06 28/02/05 25/02/04 26/02/03 -
Price 1.53 2.05 2.54 2.42 2.50 2.73 2.86 -
P/RPS 1.36 1.73 2.42 2.01 2.43 3.54 3.34 -13.89%
P/EPS 60.00 22.43 49.42 24.30 31.89 55.71 43.01 5.69%
EY 1.67 4.46 2.02 4.12 3.14 1.79 2.33 -5.39%
DY 5.88 4.39 3.15 3.31 2.80 2.20 2.45 15.69%
P/NAPS 0.50 0.71 0.95 0.97 1.12 1.37 1.56 -17.25%

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