[APM] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.89%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 876,880 931,740 807,127 969,915 870,708 707,500 683,178 4.24%
PBT 77,497 90,885 69,775 87,158 85,749 69,098 71,677 1.30%
Tax -20,652 -22,111 -18,774 -16,659 -20,494 -16,029 -14,803 5.70%
NP 56,845 68,774 51,001 70,499 65,255 53,069 56,874 -0.00%
-
NP to SH 48,948 62,480 47,023 67,006 65,259 53,069 56,874 -2.46%
-
Tax Rate 26.65% 24.33% 26.91% 19.11% 23.90% 23.20% 20.65% -
Total Cost 820,035 862,966 756,126 899,416 805,453 654,431 626,304 4.58%
-
Net Worth 607,254 589,667 538,038 513,141 465,353 413,050 384,328 7.91%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 29,667 29,728 26,039 26,169 24,169 22,162 24,172 3.46%
Div Payout % 60.61% 47.58% 55.38% 39.06% 37.04% 41.76% 42.50% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 607,254 589,667 538,038 513,141 465,353 413,050 384,328 7.91%
NOSH 197,160 197,875 200,014 201,231 201,451 201,488 201,219 -0.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.48% 7.38% 6.32% 7.27% 7.49% 7.50% 8.32% -
ROE 8.06% 10.60% 8.74% 13.06% 14.02% 12.85% 14.80% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 444.75 470.87 403.53 481.99 432.22 351.14 339.52 4.59%
EPS 24.83 31.58 23.51 33.30 32.39 26.34 28.26 -2.13%
DPS 15.00 15.00 13.00 13.00 12.00 11.00 12.00 3.78%
NAPS 3.08 2.98 2.69 2.55 2.31 2.05 1.91 8.28%
Adjusted Per Share Value based on latest NOSH - 201,231
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 434.96 462.17 400.36 481.11 431.90 350.94 338.88 4.24%
EPS 24.28 30.99 23.32 33.24 32.37 26.32 28.21 -2.46%
DPS 14.72 14.75 12.92 12.98 11.99 10.99 11.99 3.47%
NAPS 3.0122 2.9249 2.6688 2.5453 2.3083 2.0489 1.9064 7.91%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.80 2.05 2.35 2.54 2.46 2.50 2.83 -
P/RPS 0.40 0.44 0.58 0.53 0.57 0.71 0.83 -11.44%
P/EPS 7.25 6.49 10.00 7.63 7.59 9.49 10.01 -5.22%
EY 13.79 15.40 10.00 13.11 13.17 10.54 9.99 5.51%
DY 8.33 7.32 5.53 5.12 4.88 4.40 4.24 11.90%
P/NAPS 0.58 0.69 0.87 1.00 1.06 1.22 1.48 -14.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 28/08/08 16/08/07 14/09/06 17/08/05 12/08/04 13/08/03 -
Price 1.91 2.11 1.94 2.18 2.53 2.50 2.96 -
P/RPS 0.43 0.45 0.48 0.45 0.59 0.71 0.87 -11.07%
P/EPS 7.69 6.68 8.25 6.55 7.81 9.49 10.47 -5.00%
EY 13.00 14.96 12.12 15.27 12.80 10.54 9.55 5.26%
DY 7.85 7.11 6.70 5.96 4.74 4.40 4.05 11.65%
P/NAPS 0.62 0.71 0.72 0.85 1.10 1.22 1.55 -14.15%

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