[APM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.07%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 969,885 826,627 682,915 696,038 650,047 659,068 267,929 23.90%
PBT 88,783 81,698 65,817 82,647 86,011 61,546 21,322 26.82%
Tax -17,415 -19,099 -15,846 -17,556 -24,263 -16,250 -2,867 35.05%
NP 71,368 62,599 49,971 65,091 61,748 45,296 18,455 25.27%
-
NP to SH 68,997 62,401 49,971 65,091 61,748 45,296 18,455 24.56%
-
Tax Rate 19.62% 23.38% 24.08% 21.24% 28.21% 26.40% 13.45% -
Total Cost 898,517 764,028 632,944 630,947 588,299 613,772 249,474 23.79%
-
Net Worth 402,873 464,996 415,063 378,706 336,614 290,112 252,088 8.12%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 26,180 24,171 22,149 28,216 22,165 18,140 6,051 27.63%
Div Payout % 37.94% 38.74% 44.32% 43.35% 35.90% 40.05% 32.79% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 402,873 464,996 415,063 378,706 336,614 290,112 252,088 8.12%
NOSH 201,436 201,297 201,487 201,439 201,565 201,466 201,670 -0.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.36% 7.57% 7.32% 9.35% 9.50% 6.87% 6.89% -
ROE 17.13% 13.42% 12.04% 17.19% 18.34% 15.61% 7.32% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 481.48 410.65 338.94 345.53 322.50 327.14 132.85 23.92%
EPS 34.25 31.00 24.80 32.31 30.63 22.48 9.15 24.59%
DPS 13.00 12.00 11.00 14.00 11.00 9.00 3.00 27.66%
NAPS 2.00 2.31 2.06 1.88 1.67 1.44 1.25 8.14%
Adjusted Per Share Value based on latest NOSH - 201,439
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 481.09 410.03 338.75 345.26 322.44 326.92 132.90 23.90%
EPS 34.22 30.95 24.79 32.29 30.63 22.47 9.15 24.57%
DPS 12.99 11.99 10.99 14.00 10.99 9.00 3.00 27.65%
NAPS 1.9984 2.3065 2.0588 1.8785 1.6697 1.439 1.2504 8.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.64 2.69 2.60 2.50 2.80 1.74 3.00 -
P/RPS 0.55 0.66 0.77 0.72 0.87 0.53 2.26 -20.97%
P/EPS 7.71 8.68 10.48 7.74 9.14 7.74 32.78 -21.42%
EY 12.97 11.52 9.54 12.93 10.94 12.92 3.05 27.26%
DY 4.92 4.46 4.23 5.60 3.93 5.17 1.00 30.39%
P/NAPS 1.32 1.16 1.26 1.33 1.68 1.21 2.40 -9.47%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 19/05/05 31/05/04 21/05/03 15/05/02 24/05/01 - -
Price 2.70 2.42 2.54 2.50 3.58 1.63 0.00 -
P/RPS 0.56 0.59 0.75 0.72 1.11 0.50 0.00 -
P/EPS 7.88 7.81 10.24 7.74 11.69 7.25 0.00 -
EY 12.69 12.81 9.76 12.93 8.56 13.79 0.00 -
DY 4.81 4.96 4.33 5.60 3.07 5.52 0.00 -
P/NAPS 1.35 1.05 1.23 1.33 2.14 1.13 0.00 -

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