[APM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.6%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 872,924 954,667 815,382 932,054 914,895 737,359 683,335 4.16%
PBT 84,197 93,094 69,991 85,130 86,888 70,076 66,805 3.92%
Tax -22,901 -22,978 -19,018 -15,726 -21,075 -17,325 -14,591 7.79%
NP 61,296 70,116 50,973 69,404 65,813 52,751 52,214 2.70%
-
NP to SH 52,249 64,249 45,909 65,261 65,809 52,751 52,214 0.01%
-
Tax Rate 27.20% 24.68% 27.17% 18.47% 24.26% 24.72% 21.84% -
Total Cost 811,628 884,551 764,409 862,650 849,082 684,608 631,121 4.27%
-
Net Worth 620,578 597,491 551,530 529,090 481,225 432,736 400,913 7.54%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 29,667 29,728 26,039 26,169 24,169 22,162 24,172 3.46%
Div Payout % 56.78% 46.27% 56.72% 40.10% 36.73% 42.01% 46.30% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 620,578 597,491 551,530 529,090 481,225 432,736 400,913 7.54%
NOSH 197,009 197,844 199,108 201,174 201,349 201,272 201,464 -0.37%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.02% 7.34% 6.25% 7.45% 7.19% 7.15% 7.64% -
ROE 8.42% 10.75% 8.32% 12.33% 13.68% 12.19% 13.02% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 443.09 482.53 409.52 463.31 454.38 366.35 339.18 4.55%
EPS 26.52 32.47 23.06 32.44 32.68 26.21 25.92 0.38%
DPS 15.00 15.00 13.00 13.00 12.00 11.00 12.00 3.78%
NAPS 3.15 3.02 2.77 2.63 2.39 2.15 1.99 7.94%
Adjusted Per Share Value based on latest NOSH - 201,174
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 433.00 473.55 404.46 462.33 453.82 365.75 338.96 4.16%
EPS 25.92 31.87 22.77 32.37 32.64 26.17 25.90 0.01%
DPS 14.72 14.75 12.92 12.98 11.99 10.99 11.99 3.47%
NAPS 3.0783 2.9637 2.7358 2.6245 2.387 2.1465 1.9887 7.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.14 1.85 2.01 2.29 2.54 2.43 2.73 -
P/RPS 0.48 0.38 0.49 0.49 0.56 0.66 0.80 -8.15%
P/EPS 8.07 5.70 8.72 7.06 7.77 9.27 10.53 -4.33%
EY 12.39 17.55 11.47 14.17 12.87 10.79 9.49 4.54%
DY 7.01 8.11 6.47 5.68 4.72 4.53 4.40 8.06%
P/NAPS 0.68 0.61 0.73 0.87 1.06 1.13 1.37 -11.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 16/11/07 16/11/06 16/11/05 18/11/04 14/11/03 -
Price 2.35 1.53 2.33 2.25 2.60 2.40 2.78 -
P/RPS 0.53 0.32 0.57 0.49 0.57 0.66 0.82 -7.00%
P/EPS 8.86 4.71 10.11 6.94 7.95 9.16 10.73 -3.13%
EY 11.29 21.23 9.90 14.42 12.57 10.92 9.32 3.24%
DY 6.38 9.80 5.58 5.78 4.62 4.58 4.32 6.70%
P/NAPS 0.75 0.51 0.84 0.86 1.09 1.12 1.40 -9.87%

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