[APM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -12.62%
YoY- -15.35%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 969,915 870,708 707,500 683,178 654,309 668,786 435,780 14.25%
PBT 87,158 85,749 69,098 71,677 92,860 66,331 36,309 15.70%
Tax -16,659 -20,494 -16,029 -14,803 -25,672 -18,381 -6,342 17.45%
NP 70,499 65,255 53,069 56,874 67,188 47,950 29,967 15.31%
-
NP to SH 67,006 65,259 53,069 56,874 67,188 47,950 29,967 14.34%
-
Tax Rate 19.11% 23.90% 23.20% 20.65% 27.65% 27.71% 17.47% -
Total Cost 899,416 805,453 654,431 626,304 587,121 620,836 405,813 14.17%
-
Net Worth 513,141 465,353 413,050 384,328 344,565 288,156 256,046 12.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 26,169 24,169 22,162 24,172 26,195 18,135 16,132 8.39%
Div Payout % 39.06% 37.04% 41.76% 42.50% 38.99% 37.82% 53.83% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 513,141 465,353 413,050 384,328 344,565 288,156 256,046 12.27%
NOSH 201,231 201,451 201,488 201,219 201,500 201,507 201,611 -0.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.27% 7.49% 7.50% 8.32% 10.27% 7.17% 6.88% -
ROE 13.06% 14.02% 12.85% 14.80% 19.50% 16.64% 11.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 481.99 432.22 351.14 339.52 324.72 331.89 216.15 14.29%
EPS 33.30 32.39 26.34 28.26 33.34 23.80 14.86 14.38%
DPS 13.00 12.00 11.00 12.00 13.00 9.00 8.00 8.42%
NAPS 2.55 2.31 2.05 1.91 1.71 1.43 1.27 12.31%
Adjusted Per Share Value based on latest NOSH - 201,219
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 481.11 431.90 350.94 338.88 324.56 331.74 216.16 14.25%
EPS 33.24 32.37 26.32 28.21 33.33 23.78 14.86 14.35%
DPS 12.98 11.99 10.99 11.99 12.99 9.00 8.00 8.39%
NAPS 2.5453 2.3083 2.0489 1.9064 1.7092 1.4293 1.2701 12.27%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.54 2.46 2.50 2.83 3.28 1.75 2.02 -
P/RPS 0.53 0.57 0.71 0.83 1.01 0.53 0.93 -8.94%
P/EPS 7.63 7.59 9.49 10.01 9.84 7.35 13.59 -9.16%
EY 13.11 13.17 10.54 9.99 10.17 13.60 7.36 10.09%
DY 5.12 4.88 4.40 4.24 3.96 5.14 3.96 4.37%
P/NAPS 1.00 1.06 1.22 1.48 1.92 1.22 1.59 -7.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 17/08/05 12/08/04 13/08/03 13/08/02 23/08/01 - -
Price 2.18 2.53 2.50 2.96 3.10 2.00 0.00 -
P/RPS 0.45 0.59 0.71 0.87 0.95 0.60 0.00 -
P/EPS 6.55 7.81 9.49 10.47 9.30 8.40 0.00 -
EY 15.27 12.80 10.54 9.55 10.76 11.90 0.00 -
DY 5.96 4.74 4.40 4.05 4.19 4.50 0.00 -
P/NAPS 0.85 1.10 1.22 1.55 1.81 1.40 0.00 -

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