[APM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 43.06%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 925,440 839,243 806,366 756,000 642,472 899,817 918,946 0.47%
PBT 83,964 78,508 69,417 61,506 40,384 80,078 82,866 0.88%
Tax -17,256 -19,172 -16,826 -14,700 -9,536 -21,081 -19,577 -8.06%
NP 66,708 59,336 52,590 46,806 30,848 58,997 63,289 3.56%
-
NP to SH 60,600 53,738 47,472 42,616 29,788 55,513 60,277 0.35%
-
Tax Rate 20.55% 24.42% 24.24% 23.90% 23.61% 26.33% 23.62% -
Total Cost 858,732 779,907 753,776 709,194 611,624 840,820 855,657 0.23%
-
Net Worth 588,946 572,274 553,130 537,697 544,511 538,844 529,136 7.39%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 27,915 13,312 19,988 - 26,137 13,412 -
Div Payout % - 51.95% 28.04% 46.90% - 47.08% 22.25% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 588,946 572,274 553,130 537,697 544,511 538,844 529,136 7.39%
NOSH 198,298 199,398 199,685 199,887 200,188 201,061 201,192 -0.96%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.21% 7.07% 6.52% 6.19% 4.80% 6.56% 6.89% -
ROE 10.29% 9.39% 8.58% 7.93% 5.47% 10.30% 11.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 466.69 420.89 403.82 378.21 320.93 447.53 456.75 1.44%
EPS 30.56 26.95 23.77 21.32 14.88 27.61 29.96 1.32%
DPS 0.00 14.00 6.67 10.00 0.00 13.00 6.67 -
NAPS 2.97 2.87 2.77 2.69 2.72 2.68 2.63 8.43%
Adjusted Per Share Value based on latest NOSH - 200,014
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 459.05 416.29 399.98 375.00 318.69 446.34 455.83 0.46%
EPS 30.06 26.66 23.55 21.14 14.78 27.54 29.90 0.35%
DPS 0.00 13.85 6.60 9.92 0.00 12.97 6.65 -
NAPS 2.9214 2.8387 2.7437 2.6671 2.701 2.6728 2.6247 7.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.20 2.33 2.01 2.35 2.46 2.29 2.29 -
P/RPS 0.47 0.55 0.50 0.62 0.77 0.51 0.50 -4.03%
P/EPS 7.20 8.65 8.45 11.02 16.53 8.29 7.64 -3.87%
EY 13.89 11.57 11.83 9.07 6.05 12.06 13.08 4.08%
DY 0.00 6.01 3.32 4.26 0.00 5.68 2.91 -
P/NAPS 0.74 0.81 0.73 0.87 0.90 0.85 0.87 -10.21%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 16/11/07 16/08/07 24/05/07 22/02/07 16/11/06 -
Price 2.16 2.05 2.33 1.94 2.44 2.54 2.25 -
P/RPS 0.46 0.49 0.58 0.51 0.76 0.57 0.49 -4.12%
P/EPS 7.07 7.61 9.80 9.10 16.40 9.20 7.51 -3.94%
EY 14.15 13.15 10.20 10.99 6.10 10.87 13.32 4.10%
DY 0.00 6.83 2.86 5.15 0.00 5.12 2.96 -
P/NAPS 0.73 0.71 0.84 0.72 0.90 0.95 0.86 -10.34%

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