[APM] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.15%
YoY- -9.34%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 642,472 899,817 918,946 941,380 932,092 970,646 970,402 -24.05%
PBT 40,384 80,078 82,866 82,110 78,788 89,921 89,253 -41.09%
Tax -9,536 -21,081 -19,577 -19,314 -18,292 -17,959 -22,554 -43.69%
NP 30,848 58,997 63,289 62,796 60,496 71,962 66,698 -40.22%
-
NP to SH 29,788 55,513 60,277 59,594 57,772 70,074 66,693 -41.59%
-
Tax Rate 23.61% 26.33% 23.62% 23.52% 23.22% 19.97% 25.27% -
Total Cost 611,624 840,820 855,657 878,584 871,596 898,684 903,704 -22.93%
-
Net Worth 544,511 538,844 529,136 513,394 402,873 503,405 481,271 8.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 26,137 13,412 20,133 - 26,177 13,424 -
Div Payout % - 47.08% 22.25% 33.78% - 37.36% 20.13% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 544,511 538,844 529,136 513,394 402,873 503,405 481,271 8.58%
NOSH 200,188 201,061 201,192 201,331 201,436 201,362 201,368 -0.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.80% 6.56% 6.89% 6.67% 6.49% 7.41% 6.87% -
ROE 5.47% 10.30% 11.39% 11.61% 14.34% 13.92% 13.86% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 320.93 447.53 456.75 467.58 462.72 482.04 481.90 -23.75%
EPS 14.88 27.61 29.96 29.90 30.04 34.80 33.12 -41.36%
DPS 0.00 13.00 6.67 10.00 0.00 13.00 6.67 -
NAPS 2.72 2.68 2.63 2.55 2.00 2.50 2.39 9.01%
Adjusted Per Share Value based on latest NOSH - 201,231
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 318.69 446.34 455.83 466.95 462.35 481.47 481.35 -24.05%
EPS 14.78 27.54 29.90 29.56 28.66 34.76 33.08 -41.58%
DPS 0.00 12.97 6.65 9.99 0.00 12.98 6.66 -
NAPS 2.701 2.6728 2.6247 2.5466 1.9984 2.497 2.3873 8.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.46 2.29 2.29 2.54 2.64 2.52 2.54 -
P/RPS 0.77 0.51 0.50 0.54 0.57 0.52 0.53 28.30%
P/EPS 16.53 8.29 7.64 8.58 9.21 7.24 7.67 66.92%
EY 6.05 12.06 13.08 11.65 10.86 13.81 13.04 -40.09%
DY 0.00 5.68 2.91 3.94 0.00 5.16 2.62 -
P/NAPS 0.90 0.85 0.87 1.00 1.32 1.01 1.06 -10.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 16/11/05 -
Price 2.44 2.54 2.25 2.18 2.70 2.42 2.60 -
P/RPS 0.76 0.57 0.49 0.47 0.58 0.50 0.54 25.61%
P/EPS 16.40 9.20 7.51 7.36 9.41 6.95 7.85 63.49%
EY 6.10 10.87 13.32 13.58 10.62 14.38 12.74 -38.82%
DY 0.00 5.12 2.96 4.59 0.00 5.37 2.56 -
P/NAPS 0.90 0.95 0.86 0.85 1.35 0.97 1.09 -11.99%

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