[APM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.31%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 807,702 763,352 943,526 960,265 940,994 925,440 839,243 -2.52%
PBT 80,464 60,056 80,395 88,865 86,260 83,964 78,508 1.65%
Tax -16,236 -13,388 -22,823 -21,901 -20,578 -17,256 -19,172 -10.49%
NP 64,228 46,668 57,572 66,964 65,682 66,708 59,336 5.42%
-
NP to SH 55,658 41,048 51,169 61,486 60,100 60,600 53,738 2.37%
-
Tax Rate 20.18% 22.29% 28.39% 24.65% 23.86% 20.55% 24.42% -
Total Cost 743,474 716,684 885,954 893,301 875,312 858,732 779,907 -3.14%
-
Net Worth 608,327 601,088 599,775 597,970 590,303 588,946 572,274 4.16%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 23,701 - 29,691 15,840 23,770 - 27,915 -10.34%
Div Payout % 42.58% - 58.03% 25.76% 39.55% - 51.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 608,327 601,088 599,775 597,970 590,303 588,946 572,274 4.16%
NOSH 197,508 197,726 197,945 198,003 198,088 198,298 199,398 -0.63%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.95% 6.11% 6.10% 6.97% 6.98% 7.21% 7.07% -
ROE 9.15% 6.83% 8.53% 10.28% 10.18% 10.29% 9.39% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 408.94 386.06 476.66 484.97 475.04 466.69 420.89 -1.90%
EPS 28.18 20.76 25.85 31.05 30.34 30.56 26.95 3.02%
DPS 12.00 0.00 15.00 8.00 12.00 0.00 14.00 -9.77%
NAPS 3.08 3.04 3.03 3.02 2.98 2.97 2.87 4.82%
Adjusted Per Share Value based on latest NOSH - 197,844
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 400.65 378.65 468.02 476.32 466.76 459.05 416.29 -2.52%
EPS 27.61 20.36 25.38 30.50 29.81 30.06 26.66 2.36%
DPS 11.76 0.00 14.73 7.86 11.79 0.00 13.85 -10.34%
NAPS 3.0175 2.9816 2.9751 2.9661 2.9281 2.9214 2.8387 4.16%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.80 1.50 1.49 1.85 2.05 2.20 2.33 -
P/RPS 0.44 0.39 0.31 0.38 0.43 0.47 0.55 -13.83%
P/EPS 6.39 7.23 5.76 5.96 6.76 7.20 8.65 -18.29%
EY 15.66 13.84 17.35 16.79 14.80 13.89 11.57 22.38%
DY 6.67 0.00 10.07 4.32 5.85 0.00 6.01 7.20%
P/NAPS 0.58 0.49 0.49 0.61 0.69 0.74 0.81 -19.97%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 28/05/09 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 -
Price 1.91 1.80 1.53 1.53 2.11 2.16 2.05 -
P/RPS 0.47 0.47 0.32 0.32 0.44 0.46 0.49 -2.74%
P/EPS 6.78 8.67 5.92 4.93 6.95 7.07 7.61 -7.41%
EY 14.75 11.53 16.90 20.30 14.38 14.15 13.15 7.96%
DY 6.28 0.00 9.80 5.23 5.69 0.00 6.83 -5.44%
P/NAPS 0.62 0.59 0.50 0.51 0.71 0.73 0.71 -8.64%

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