[APM] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.08%
YoY- -29.82%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,114,118 876,880 931,740 807,127 969,915 870,708 707,500 7.85%
PBT 151,659 77,497 90,885 69,775 87,158 85,749 69,098 13.99%
Tax -31,561 -20,652 -22,111 -18,774 -16,659 -20,494 -16,029 11.94%
NP 120,098 56,845 68,774 51,001 70,499 65,255 53,069 14.57%
-
NP to SH 107,303 48,948 62,480 47,023 67,006 65,259 53,069 12.44%
-
Tax Rate 20.81% 26.65% 24.33% 26.91% 19.11% 23.90% 23.20% -
Total Cost 994,020 820,035 862,966 756,126 899,416 805,453 654,431 7.21%
-
Net Worth 688,661 607,254 589,667 538,038 513,141 465,353 413,050 8.88%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 35,248 29,667 29,728 26,039 26,169 24,169 22,162 8.03%
Div Payout % 32.85% 60.61% 47.58% 55.38% 39.06% 37.04% 41.76% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 688,661 607,254 589,667 538,038 513,141 465,353 413,050 8.88%
NOSH 195,642 197,160 197,875 200,014 201,231 201,451 201,488 -0.48%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.78% 6.48% 7.38% 6.32% 7.27% 7.49% 7.50% -
ROE 15.58% 8.06% 10.60% 8.74% 13.06% 14.02% 12.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 569.47 444.75 470.87 403.53 481.99 432.22 351.14 8.38%
EPS 54.85 24.83 31.58 23.51 33.30 32.39 26.34 12.99%
DPS 18.00 15.00 15.00 13.00 13.00 12.00 11.00 8.55%
NAPS 3.52 3.08 2.98 2.69 2.55 2.31 2.05 9.42%
Adjusted Per Share Value based on latest NOSH - 200,014
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 552.64 434.96 462.17 400.36 481.11 431.90 350.94 7.85%
EPS 53.23 24.28 30.99 23.32 33.24 32.37 26.32 12.44%
DPS 17.48 14.72 14.75 12.92 12.98 11.99 10.99 8.03%
NAPS 3.416 3.0122 2.9249 2.6688 2.5453 2.3083 2.0489 8.88%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.16 1.80 2.05 2.35 2.54 2.46 2.50 -
P/RPS 0.73 0.40 0.44 0.58 0.53 0.57 0.71 0.46%
P/EPS 7.58 7.25 6.49 10.00 7.63 7.59 9.49 -3.67%
EY 13.18 13.79 15.40 10.00 13.11 13.17 10.54 3.79%
DY 4.33 8.33 7.32 5.53 5.12 4.88 4.40 -0.26%
P/NAPS 1.18 0.58 0.69 0.87 1.00 1.06 1.22 -0.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 21/08/09 28/08/08 16/08/07 14/09/06 17/08/05 12/08/04 -
Price 4.91 1.91 2.11 1.94 2.18 2.53 2.50 -
P/RPS 0.86 0.43 0.45 0.48 0.45 0.59 0.71 3.24%
P/EPS 8.95 7.69 6.68 8.25 6.55 7.81 9.49 -0.97%
EY 11.17 13.00 14.96 12.12 15.27 12.80 10.54 0.97%
DY 3.67 7.85 7.11 6.70 5.96 4.74 4.40 -2.97%
P/NAPS 1.39 0.62 0.71 0.72 0.85 1.10 1.22 2.19%

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