[APM] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.76%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,159,105 1,157,929 1,114,118 876,880 931,740 807,127 969,915 3.01%
PBT 177,189 176,932 151,659 77,497 90,885 69,775 87,158 12.54%
Tax -35,760 -42,603 -31,561 -20,652 -22,111 -18,774 -16,659 13.56%
NP 141,429 134,329 120,098 56,845 68,774 51,001 70,499 12.29%
-
NP to SH 126,148 117,840 107,303 48,948 62,480 47,023 67,006 11.10%
-
Tax Rate 20.18% 24.08% 20.81% 26.65% 24.33% 26.91% 19.11% -
Total Cost 1,017,676 1,023,600 994,020 820,035 862,966 756,126 899,416 2.07%
-
Net Worth 855,366 775,127 688,661 607,254 589,667 538,038 513,141 8.88%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 62,628 43,064 35,248 29,667 29,728 26,039 26,169 15.63%
Div Payout % 49.65% 36.54% 32.85% 60.61% 47.58% 55.38% 39.06% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 855,366 775,127 688,661 607,254 589,667 538,038 513,141 8.88%
NOSH 195,736 195,739 195,642 197,160 197,875 200,014 201,231 -0.45%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.20% 11.60% 10.78% 6.48% 7.38% 6.32% 7.27% -
ROE 14.75% 15.20% 15.58% 8.06% 10.60% 8.74% 13.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 592.18 591.57 569.47 444.75 470.87 403.53 481.99 3.48%
EPS 64.45 60.20 54.85 24.83 31.58 23.51 33.30 11.62%
DPS 32.00 22.00 18.00 15.00 15.00 13.00 13.00 16.18%
NAPS 4.37 3.96 3.52 3.08 2.98 2.69 2.55 9.38%
Adjusted Per Share Value based on latest NOSH - 197,160
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 574.95 574.37 552.64 434.96 462.17 400.36 481.11 3.01%
EPS 62.57 58.45 53.23 24.28 30.99 23.32 33.24 11.10%
DPS 31.07 21.36 17.48 14.72 14.75 12.92 12.98 15.64%
NAPS 4.2429 3.8449 3.416 3.0122 2.9249 2.6688 2.5453 8.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.74 4.88 4.16 1.80 2.05 2.35 2.54 -
P/RPS 0.80 0.82 0.73 0.40 0.44 0.58 0.53 7.09%
P/EPS 7.35 8.11 7.58 7.25 6.49 10.00 7.63 -0.62%
EY 13.60 12.34 13.18 13.79 15.40 10.00 13.11 0.61%
DY 6.75 4.51 4.33 8.33 7.32 5.53 5.12 4.70%
P/NAPS 1.08 1.23 1.18 0.58 0.69 0.87 1.00 1.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 18/08/11 18/08/10 21/08/09 28/08/08 16/08/07 14/09/06 -
Price 5.00 4.90 4.91 1.91 2.11 1.94 2.18 -
P/RPS 0.84 0.83 0.86 0.43 0.45 0.48 0.45 10.95%
P/EPS 7.76 8.14 8.95 7.69 6.68 8.25 6.55 2.86%
EY 12.89 12.29 11.17 13.00 14.96 12.12 15.27 -2.78%
DY 6.40 4.49 3.67 7.85 7.11 6.70 5.96 1.19%
P/NAPS 1.14 1.24 1.39 0.62 0.71 0.72 0.85 5.00%

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