[APM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -12.6%
YoY- -29.68%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,012,823 903,004 909,985 827,412 969,885 826,627 682,915 6.78%
PBT 122,744 74,418 89,403 70,476 88,783 81,698 65,817 10.94%
Tax -23,168 -21,856 -21,102 -18,892 -17,415 -19,099 -15,846 6.53%
NP 99,576 52,562 68,301 51,584 71,368 62,599 49,971 12.17%
-
NP to SH 88,324 46,281 61,441 48,516 68,997 62,401 49,971 9.95%
-
Tax Rate 18.88% 29.37% 23.60% 26.81% 19.62% 23.38% 24.08% -
Total Cost 913,247 850,442 841,684 775,828 898,517 764,028 632,944 6.29%
-
Net Worth 667,459 601,088 588,946 544,511 402,873 464,996 415,063 8.23%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 31,426 29,710 27,856 26,100 26,180 24,171 22,149 6.00%
Div Payout % 35.58% 64.20% 45.34% 53.80% 37.94% 38.74% 44.32% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 667,459 601,088 588,946 544,511 402,873 464,996 415,063 8.23%
NOSH 195,735 197,726 198,298 200,188 201,436 201,297 201,487 -0.48%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.83% 5.82% 7.51% 6.23% 7.36% 7.57% 7.32% -
ROE 13.23% 7.70% 10.43% 8.91% 17.13% 13.42% 12.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 517.44 456.69 458.90 413.32 481.48 410.65 338.94 7.30%
EPS 45.12 23.41 30.98 24.24 34.25 31.00 24.80 10.48%
DPS 16.00 15.00 14.00 13.00 13.00 12.00 11.00 6.44%
NAPS 3.41 3.04 2.97 2.72 2.00 2.31 2.06 8.75%
Adjusted Per Share Value based on latest NOSH - 200,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 502.39 447.92 451.38 410.42 481.09 410.03 338.75 6.78%
EPS 43.81 22.96 30.48 24.07 34.22 30.95 24.79 9.95%
DPS 15.59 14.74 13.82 12.95 12.99 11.99 10.99 5.99%
NAPS 3.3108 2.9816 2.9214 2.701 1.9984 2.3065 2.0588 8.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.97 1.50 2.20 2.46 2.64 2.69 2.60 -
P/RPS 0.77 0.33 0.48 0.60 0.55 0.66 0.77 0.00%
P/EPS 8.80 6.41 7.10 10.15 7.71 8.68 10.48 -2.86%
EY 11.37 15.60 14.08 9.85 12.97 11.52 9.54 2.96%
DY 4.03 10.00 6.36 5.28 4.92 4.46 4.23 -0.80%
P/NAPS 1.16 0.49 0.74 0.90 1.32 1.16 1.26 -1.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 28/05/08 24/05/07 25/05/06 19/05/05 31/05/04 -
Price 4.31 1.80 2.16 2.44 2.70 2.42 2.54 -
P/RPS 0.83 0.39 0.47 0.59 0.56 0.59 0.75 1.70%
P/EPS 9.55 7.69 6.97 10.07 7.88 7.81 10.24 -1.15%
EY 10.47 13.00 14.34 9.93 12.69 12.81 9.76 1.17%
DY 3.71 8.33 6.48 5.33 4.81 4.96 4.33 -2.54%
P/NAPS 1.26 0.59 0.73 0.90 1.35 1.05 1.23 0.40%

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