[APM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.74%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,146,612 1,163,671 1,159,849 872,924 954,667 815,382 932,054 3.50%
PBT 173,077 175,782 168,964 84,197 93,094 69,991 85,130 12.54%
Tax -31,124 -44,342 -35,144 -22,901 -22,978 -19,018 -15,726 12.03%
NP 141,953 131,440 133,820 61,296 70,116 50,973 69,404 12.65%
-
NP to SH 128,976 113,011 119,603 52,249 64,249 45,909 65,261 12.01%
-
Tax Rate 17.98% 25.23% 20.80% 27.20% 24.68% 27.17% 18.47% -
Total Cost 1,004,659 1,032,231 1,026,029 811,628 884,551 764,409 862,650 2.57%
-
Net Worth 825,146 788,862 706,515 620,578 597,491 551,530 529,090 7.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 62,628 19,573 35,248 29,667 29,728 26,039 26,169 15.63%
Div Payout % 48.56% 17.32% 29.47% 56.78% 46.27% 56.72% 40.10% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 825,146 788,862 706,515 620,578 597,491 551,530 529,090 7.68%
NOSH 206,286 195,747 195,710 197,009 197,844 199,108 201,174 0.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.38% 11.30% 11.54% 7.02% 7.34% 6.25% 7.45% -
ROE 15.63% 14.33% 16.93% 8.42% 10.75% 8.32% 12.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 555.83 594.48 592.63 443.09 482.53 409.52 463.31 3.07%
EPS 62.52 57.73 61.11 26.52 32.47 23.06 32.44 11.54%
DPS 30.36 10.00 18.00 15.00 15.00 13.00 13.00 15.16%
NAPS 4.00 4.03 3.61 3.15 3.02 2.77 2.63 7.23%
Adjusted Per Share Value based on latest NOSH - 197,009
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 568.76 577.22 575.32 433.00 473.55 404.46 462.33 3.51%
EPS 63.98 56.06 59.33 25.92 31.87 22.77 32.37 12.01%
DPS 31.07 9.71 17.48 14.72 14.75 12.92 12.98 15.64%
NAPS 4.093 3.913 3.5045 3.0783 2.9637 2.7358 2.6245 7.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.96 4.50 4.73 2.14 1.85 2.01 2.29 -
P/RPS 0.89 0.76 0.80 0.48 0.38 0.49 0.49 10.44%
P/EPS 7.93 7.79 7.74 8.07 5.70 8.72 7.06 1.95%
EY 12.61 12.83 12.92 12.39 17.55 11.47 14.17 -1.92%
DY 6.12 2.22 3.81 7.01 8.11 6.47 5.68 1.25%
P/NAPS 1.24 1.12 1.31 0.68 0.61 0.73 0.87 6.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 18/11/10 18/11/09 17/11/08 16/11/07 16/11/06 -
Price 4.74 4.40 5.36 2.35 1.53 2.33 2.25 -
P/RPS 0.85 0.74 0.90 0.53 0.32 0.57 0.49 9.60%
P/EPS 7.58 7.62 8.77 8.86 4.71 10.11 6.94 1.47%
EY 13.19 13.12 11.40 11.29 21.23 9.90 14.42 -1.47%
DY 6.41 2.27 3.36 6.38 9.80 5.58 5.78 1.73%
P/NAPS 1.19 1.09 1.48 0.75 0.51 0.84 0.86 5.55%

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