[APM] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 19.4%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 160,618 233,023 214,005 176,427 159,656 159,656 169,193 -0.86%
PBT 10,096 19,697 20,773 15,906 14,569 23,508 17,114 -8.41%
Tax -2,384 -4,573 -5,055 -4,119 -4,073 -6,516 -5,026 -11.68%
NP 7,712 15,124 15,718 11,787 10,496 16,992 12,088 -7.21%
-
NP to SH 7,447 14,443 15,520 11,787 10,496 16,992 12,088 -7.75%
-
Tax Rate 23.61% 23.22% 24.33% 25.90% 27.96% 27.72% 29.37% -
Total Cost 152,906 217,899 198,287 164,640 149,160 142,664 157,105 -0.45%
-
Net Worth 544,511 402,873 464,996 415,063 378,706 336,614 290,112 11.05%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 544,511 402,873 464,996 415,063 378,706 336,614 290,112 11.05%
NOSH 200,188 201,436 201,297 201,487 201,439 201,565 201,466 -0.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.80% 6.49% 7.34% 6.68% 6.57% 10.64% 7.14% -
ROE 1.37% 3.59% 3.34% 2.84% 2.77% 5.05% 4.17% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 80.23 115.68 106.31 87.56 79.26 79.21 83.98 -0.75%
EPS 3.72 7.51 7.71 5.85 5.21 8.43 6.00 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.00 2.31 2.06 1.88 1.67 1.44 11.17%
Adjusted Per Share Value based on latest NOSH - 201,487
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.67 115.59 106.15 87.51 79.19 79.19 83.93 -0.86%
EPS 3.69 7.16 7.70 5.85 5.21 8.43 6.00 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.701 1.9984 2.3065 2.0588 1.8785 1.6697 1.439 11.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.46 2.64 2.69 2.60 2.50 2.80 1.74 -
P/RPS 3.07 2.28 2.53 2.97 3.15 3.54 2.07 6.78%
P/EPS 66.13 36.82 34.89 44.44 47.98 33.21 29.00 14.72%
EY 1.51 2.72 2.87 2.25 2.08 3.01 3.45 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.32 1.16 1.26 1.33 1.68 1.21 -4.81%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 25/05/06 19/05/05 31/05/04 21/05/03 15/05/02 24/05/01 -
Price 2.44 2.70 2.42 2.54 2.50 3.58 1.63 -
P/RPS 3.04 2.33 2.28 2.90 3.15 4.52 1.94 7.76%
P/EPS 65.59 37.66 31.39 43.42 47.98 42.47 27.17 15.81%
EY 1.52 2.66 3.19 2.30 2.08 2.35 3.68 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.35 1.05 1.23 1.33 2.14 1.13 -3.72%

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