[APM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.6%
YoY- 1.03%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 815,382 932,054 914,895 737,359 683,335 672,852 669,896 3.32%
PBT 69,991 85,130 86,888 70,076 66,805 96,586 72,952 -0.68%
Tax -19,018 -15,726 -21,075 -17,325 -14,591 -24,985 -18,405 0.54%
NP 50,973 69,404 65,813 52,751 52,214 71,601 54,547 -1.12%
-
NP to SH 45,909 65,261 65,809 52,751 52,214 71,601 54,547 -2.83%
-
Tax Rate 27.17% 18.47% 24.26% 24.72% 21.84% 25.87% 25.23% -
Total Cost 764,409 862,650 849,082 684,608 631,121 601,251 615,349 3.67%
-
Net Worth 551,530 529,090 481,225 432,736 400,913 354,678 304,303 10.41%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 26,039 26,169 24,169 22,162 24,172 26,195 18,135 6.21%
Div Payout % 56.72% 40.10% 36.73% 42.01% 46.30% 36.58% 33.25% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 551,530 529,090 481,225 432,736 400,913 354,678 304,303 10.41%
NOSH 199,108 201,174 201,349 201,272 201,464 201,521 201,525 -0.20%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.25% 7.45% 7.19% 7.15% 7.64% 10.64% 8.14% -
ROE 8.32% 12.33% 13.68% 12.19% 13.02% 20.19% 17.93% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 409.52 463.31 454.38 366.35 339.18 333.89 332.41 3.53%
EPS 23.06 32.44 32.68 26.21 25.92 35.53 27.07 -2.63%
DPS 13.00 13.00 12.00 11.00 12.00 13.00 9.00 6.31%
NAPS 2.77 2.63 2.39 2.15 1.99 1.76 1.51 10.63%
Adjusted Per Share Value based on latest NOSH - 201,272
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 404.46 462.33 453.82 365.75 338.96 333.76 332.29 3.32%
EPS 22.77 32.37 32.64 26.17 25.90 35.52 27.06 -2.83%
DPS 12.92 12.98 11.99 10.99 11.99 12.99 9.00 6.20%
NAPS 2.7358 2.6245 2.387 2.1465 1.9887 1.7593 1.5094 10.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.01 2.29 2.54 2.43 2.73 2.85 1.66 -
P/RPS 0.49 0.49 0.56 0.66 0.80 0.85 0.50 -0.33%
P/EPS 8.72 7.06 7.77 9.27 10.53 8.02 6.13 6.04%
EY 11.47 14.17 12.87 10.79 9.49 12.47 16.31 -5.69%
DY 6.47 5.68 4.72 4.53 4.40 4.56 5.42 2.99%
P/NAPS 0.73 0.87 1.06 1.13 1.37 1.62 1.10 -6.60%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 16/11/06 16/11/05 18/11/04 14/11/03 12/11/02 19/11/01 -
Price 2.33 2.25 2.60 2.40 2.78 2.99 1.90 -
P/RPS 0.57 0.49 0.57 0.66 0.82 0.90 0.57 0.00%
P/EPS 10.11 6.94 7.95 9.16 10.73 8.42 7.02 6.26%
EY 9.90 14.42 12.57 10.92 9.32 11.88 14.25 -5.88%
DY 5.58 5.78 4.62 4.58 4.32 4.35 4.74 2.75%
P/NAPS 0.84 0.86 1.09 1.12 1.40 1.70 1.26 -6.53%

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