[APM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.47%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 941,380 932,092 970,646 970,402 903,284 856,020 789,049 12.52%
PBT 82,110 78,788 89,921 89,253 87,512 83,092 76,831 4.54%
Tax -19,314 -18,292 -17,959 -22,554 -21,790 -20,220 -18,163 4.19%
NP 62,796 60,496 71,962 66,698 65,722 62,872 58,668 4.65%
-
NP to SH 59,594 57,772 70,074 66,693 65,730 62,080 58,668 1.05%
-
Tax Rate 23.52% 23.22% 19.97% 25.27% 24.90% 24.33% 23.64% -
Total Cost 878,584 871,596 898,684 903,704 837,562 793,148 730,381 13.14%
-
Net Worth 513,394 402,873 503,405 481,271 465,184 464,996 448,969 9.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 20,133 - 26,177 13,424 20,137 - 24,159 -11.47%
Div Payout % 33.78% - 37.36% 20.13% 30.64% - 41.18% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 513,394 402,873 503,405 481,271 465,184 464,996 448,969 9.37%
NOSH 201,331 201,436 201,362 201,368 201,378 201,297 201,331 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.67% 6.49% 7.41% 6.87% 7.28% 7.34% 7.44% -
ROE 11.61% 14.34% 13.92% 13.86% 14.13% 13.35% 13.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 467.58 462.72 482.04 481.90 448.55 425.25 391.92 12.52%
EPS 29.90 30.04 34.80 33.12 32.64 30.84 29.14 1.73%
DPS 10.00 0.00 13.00 6.67 10.00 0.00 12.00 -11.47%
NAPS 2.55 2.00 2.50 2.39 2.31 2.31 2.23 9.37%
Adjusted Per Share Value based on latest NOSH - 201,349
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 466.95 462.35 481.47 481.35 448.06 424.61 391.39 12.52%
EPS 29.56 28.66 34.76 33.08 32.60 30.79 29.10 1.05%
DPS 9.99 0.00 12.98 6.66 9.99 0.00 11.98 -11.43%
NAPS 2.5466 1.9984 2.497 2.3873 2.3075 2.3065 2.227 9.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.54 2.64 2.52 2.54 2.46 2.69 2.55 -
P/RPS 0.54 0.57 0.52 0.53 0.55 0.63 0.65 -11.65%
P/EPS 8.58 9.21 7.24 7.67 7.54 8.72 8.75 -1.30%
EY 11.65 10.86 13.81 13.04 13.27 11.46 11.43 1.28%
DY 3.94 0.00 5.16 2.62 4.07 0.00 4.71 -11.24%
P/NAPS 1.00 1.32 1.01 1.06 1.06 1.16 1.14 -8.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 -
Price 2.18 2.70 2.42 2.60 2.53 2.42 2.50 -
P/RPS 0.47 0.58 0.50 0.54 0.56 0.57 0.64 -18.64%
P/EPS 7.36 9.41 6.95 7.85 7.75 7.85 8.58 -9.74%
EY 13.58 10.62 14.38 12.74 12.90 12.74 11.66 10.72%
DY 4.59 0.00 5.37 2.56 3.95 0.00 4.80 -2.94%
P/NAPS 0.85 1.35 0.97 1.09 1.10 1.05 1.12 -16.83%

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