[APM] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 26.85%
YoY- 75.97%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 287,933 268,936 223,327 234,468 210,607 242,844 206,872 5.66%
PBT 45,746 30,181 13,746 26,445 17,928 22,981 20,010 14.76%
Tax -10,901 -1,850 -6,397 -6,552 -6,398 -1,043 -4,221 17.12%
NP 34,845 28,331 7,349 19,893 11,530 21,938 15,789 14.09%
-
NP to SH 30,342 25,456 5,054 18,134 10,305 20,054 15,789 11.49%
-
Tax Rate 23.83% 6.13% 46.54% 24.78% 35.69% 4.54% 21.09% -
Total Cost 253,088 240,605 215,978 214,575 199,077 220,906 191,083 4.79%
-
Net Worth 737,995 642,768 600,534 569,415 537,303 503,363 449,100 8.62%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 23,490 19,596 17,837 17,856 16,038 16,107 14,097 8.87%
Div Payout % 77.42% 76.98% 352.94% 98.47% 155.64% 80.32% 89.29% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 737,995 642,768 600,534 569,415 537,303 503,363 449,100 8.62%
NOSH 195,754 195,966 198,196 198,402 200,486 201,345 201,390 -0.47%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.10% 10.53% 3.29% 8.48% 5.47% 9.03% 7.63% -
ROE 4.11% 3.96% 0.84% 3.18% 1.92% 3.98% 3.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 147.09 137.24 112.68 118.18 105.05 120.61 102.72 6.16%
EPS 15.50 12.99 2.55 9.14 5.14 9.96 7.84 12.02%
DPS 12.00 10.00 9.00 9.00 8.00 8.00 7.00 9.39%
NAPS 3.77 3.28 3.03 2.87 2.68 2.50 2.23 9.14%
Adjusted Per Share Value based on latest NOSH - 198,402
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 142.82 133.40 110.78 116.30 104.47 120.46 102.62 5.66%
EPS 15.05 12.63 2.51 9.00 5.11 9.95 7.83 11.49%
DPS 11.65 9.72 8.85 8.86 7.96 7.99 6.99 8.88%
NAPS 3.6607 3.1883 2.9788 2.8245 2.6652 2.4968 2.2277 8.62%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.70 2.66 1.49 2.33 2.29 2.52 2.55 -
P/RPS 3.88 1.94 1.32 1.97 2.18 2.09 2.48 7.74%
P/EPS 36.77 20.48 58.43 25.49 44.55 25.30 32.53 2.06%
EY 2.72 4.88 1.71 3.92 2.24 3.95 3.07 -1.99%
DY 2.11 3.76 6.04 3.86 3.49 3.17 2.75 -4.31%
P/NAPS 1.51 0.81 0.49 0.81 0.85 1.01 1.14 4.79%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 26/02/08 22/02/07 23/02/06 28/02/05 -
Price 5.10 3.78 1.53 2.05 2.54 2.42 2.50 -
P/RPS 3.47 2.75 1.36 1.73 2.42 2.01 2.43 6.11%
P/EPS 32.90 29.10 60.00 22.43 49.42 24.30 31.89 0.52%
EY 3.04 3.44 1.67 4.46 2.02 4.12 3.14 -0.53%
DY 2.35 2.65 5.88 4.39 3.15 3.31 2.80 -2.87%
P/NAPS 1.35 1.15 0.50 0.71 0.95 0.97 1.12 3.16%

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