[APM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.05%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,123,147 1,182,069 1,178,846 918,533 943,526 839,243 899,817 3.76%
PBT 159,524 175,036 184,529 100,632 80,395 78,508 80,077 12.16%
Tax -34,338 -37,353 -44,195 -18,354 -22,823 -19,172 -21,081 8.46%
NP 125,186 137,683 140,334 82,278 57,572 59,336 58,996 13.34%
-
NP to SH 113,601 119,892 124,489 72,651 51,169 53,738 55,512 12.66%
-
Tax Rate 21.53% 21.34% 23.95% 18.24% 28.39% 24.42% 26.33% -
Total Cost 997,961 1,044,386 1,038,512 836,255 885,954 779,907 840,821 2.89%
-
Net Worth 888,879 823,916 737,995 642,768 600,534 569,415 537,303 8.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 51,878 62,628 39,141 31,426 29,710 27,856 26,100 12.11%
Div Payout % 45.67% 52.24% 31.44% 43.26% 58.06% 51.84% 47.02% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 888,879 823,916 737,995 642,768 600,534 569,415 537,303 8.74%
NOSH 195,788 195,704 195,754 195,966 198,196 198,402 200,486 -0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.15% 11.65% 11.90% 8.96% 6.10% 7.07% 6.56% -
ROE 12.78% 14.55% 16.87% 11.30% 8.52% 9.44% 10.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 573.65 604.01 602.21 468.72 476.06 423.00 448.82 4.17%
EPS 58.02 61.26 63.59 37.07 25.82 27.09 27.69 13.10%
DPS 26.50 32.00 20.00 16.00 15.00 14.00 13.00 12.59%
NAPS 4.54 4.21 3.77 3.28 3.03 2.87 2.68 9.17%
Adjusted Per Share Value based on latest NOSH - 195,966
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 557.12 586.34 584.75 455.62 468.02 416.29 446.34 3.76%
EPS 56.35 59.47 61.75 36.04 25.38 26.66 27.54 12.66%
DPS 25.73 31.07 19.42 15.59 14.74 13.82 12.95 12.11%
NAPS 4.4091 4.0869 3.6607 3.1883 2.9788 2.8245 2.6652 8.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.71 4.45 5.70 2.66 1.49 2.33 2.29 -
P/RPS 0.82 0.74 0.95 0.57 0.31 0.55 0.51 8.22%
P/EPS 8.12 7.26 8.96 7.17 5.77 8.60 8.27 -0.30%
EY 12.32 13.77 11.16 13.94 17.33 11.62 12.09 0.31%
DY 5.63 7.19 3.51 6.02 10.07 6.01 5.68 -0.14%
P/NAPS 1.04 1.06 1.51 0.81 0.49 0.81 0.85 3.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 23/02/11 25/02/10 25/02/09 26/02/08 22/02/07 -
Price 5.33 4.31 5.10 3.78 1.53 2.05 2.54 -
P/RPS 0.93 0.71 0.85 0.81 0.32 0.48 0.57 8.49%
P/EPS 9.19 7.04 8.02 10.20 5.93 7.57 9.17 0.03%
EY 10.89 14.21 12.47 9.81 16.87 13.21 10.90 -0.01%
DY 4.97 7.42 3.92 4.23 9.80 6.83 5.12 -0.49%
P/NAPS 1.17 1.02 1.35 1.15 0.50 0.71 0.95 3.52%

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