[APM] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.36%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,182,069 1,178,846 918,533 943,526 839,243 899,817 950,867 3.69%
PBT 175,036 184,529 100,632 80,395 78,508 80,077 89,859 11.74%
Tax -37,353 -44,195 -18,354 -22,823 -19,172 -21,081 -17,897 13.04%
NP 137,683 140,334 82,278 57,572 59,336 58,996 71,962 11.41%
-
NP to SH 119,892 124,489 72,651 51,169 53,738 55,512 70,074 9.35%
-
Tax Rate 21.34% 23.95% 18.24% 28.39% 24.42% 26.33% 19.92% -
Total Cost 1,044,386 1,038,512 836,255 885,954 779,907 840,821 878,905 2.91%
-
Net Worth 823,916 737,995 642,768 600,534 569,415 537,303 503,363 8.55%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 62,628 39,141 31,426 29,710 27,856 26,100 26,180 15.63%
Div Payout % 52.24% 31.44% 43.26% 58.06% 51.84% 47.02% 37.36% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 823,916 737,995 642,768 600,534 569,415 537,303 503,363 8.55%
NOSH 195,704 195,754 195,966 198,196 198,402 200,486 201,345 -0.47%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.65% 11.90% 8.96% 6.10% 7.07% 6.56% 7.57% -
ROE 14.55% 16.87% 11.30% 8.52% 9.44% 10.33% 13.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 604.01 602.21 468.72 476.06 423.00 448.82 472.26 4.18%
EPS 61.26 63.59 37.07 25.82 27.09 27.69 34.80 9.87%
DPS 32.00 20.00 16.00 15.00 14.00 13.00 13.00 16.19%
NAPS 4.21 3.77 3.28 3.03 2.87 2.68 2.50 9.07%
Adjusted Per Share Value based on latest NOSH - 198,196
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 586.34 584.75 455.62 468.02 416.29 446.34 471.66 3.69%
EPS 59.47 61.75 36.04 25.38 26.66 27.54 34.76 9.35%
DPS 31.07 19.42 15.59 14.74 13.82 12.95 12.99 15.63%
NAPS 4.0869 3.6607 3.1883 2.9788 2.8245 2.6652 2.4968 8.55%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.45 5.70 2.66 1.49 2.33 2.29 2.52 -
P/RPS 0.74 0.95 0.57 0.31 0.55 0.51 0.53 5.71%
P/EPS 7.26 8.96 7.17 5.77 8.60 8.27 7.24 0.04%
EY 13.77 11.16 13.94 17.33 11.62 12.09 13.81 -0.04%
DY 7.19 3.51 6.02 10.07 6.01 5.68 5.16 5.68%
P/NAPS 1.06 1.51 0.81 0.49 0.81 0.85 1.01 0.80%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 25/02/10 25/02/09 26/02/08 22/02/07 23/02/06 -
Price 4.31 5.10 3.78 1.53 2.05 2.54 2.42 -
P/RPS 0.71 0.85 0.81 0.32 0.48 0.57 0.51 5.66%
P/EPS 7.04 8.02 10.20 5.93 7.57 9.17 6.95 0.21%
EY 14.21 12.47 9.81 16.87 13.21 10.90 14.38 -0.19%
DY 7.42 3.92 4.23 9.80 6.83 5.12 5.37 5.53%
P/NAPS 1.02 1.35 1.15 0.50 0.71 0.95 0.97 0.84%

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