[APM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 15.45%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,187,884 1,198,872 1,140,512 918,533 866,129 807,702 763,352 34.25%
PBT 185,044 182,518 148,504 100,632 93,934 80,464 60,056 111.59%
Tax -44,392 -42,650 -32,644 -18,354 -22,005 -16,236 -13,388 122.19%
NP 140,652 139,868 115,860 82,278 71,929 64,228 46,668 108.50%
-
NP to SH 125,529 124,962 103,740 72,651 62,926 55,658 41,048 110.54%
-
Tax Rate 23.99% 23.37% 21.98% 18.24% 23.43% 20.18% 22.29% -
Total Cost 1,047,232 1,059,004 1,024,652 836,255 794,200 743,474 716,684 28.73%
-
Net Worth 706,444 688,797 667,459 645,961 621,506 608,327 601,088 11.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 20,873 31,308 - 31,510 15,784 23,701 - -
Div Payout % 16.63% 25.05% - 43.37% 25.08% 42.58% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 706,444 688,797 667,459 645,961 621,506 608,327 601,088 11.35%
NOSH 195,691 195,681 195,735 196,939 197,303 197,508 197,726 -0.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.84% 11.67% 10.16% 8.96% 8.30% 7.95% 6.11% -
ROE 17.77% 18.14% 15.54% 11.25% 10.12% 9.15% 6.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 607.02 612.67 582.68 466.40 438.98 408.94 386.06 35.18%
EPS 64.15 63.86 53.00 36.89 31.89 28.18 20.76 112.00%
DPS 10.67 16.00 0.00 16.00 8.00 12.00 0.00 -
NAPS 3.61 3.52 3.41 3.28 3.15 3.08 3.04 12.12%
Adjusted Per Share Value based on latest NOSH - 195,966
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 589.23 594.68 565.73 455.62 429.63 400.65 378.65 34.25%
EPS 62.27 61.99 51.46 36.04 31.21 27.61 20.36 110.55%
DPS 10.35 15.53 0.00 15.63 7.83 11.76 0.00 -
NAPS 3.5042 3.4167 3.3108 3.2042 3.0829 3.0175 2.9816 11.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.73 4.16 3.97 2.66 2.14 1.80 1.50 -
P/RPS 0.78 0.68 0.68 0.57 0.49 0.44 0.39 58.67%
P/EPS 7.37 6.51 7.49 7.21 6.71 6.39 7.23 1.28%
EY 13.56 15.35 13.35 13.87 14.90 15.66 13.84 -1.35%
DY 2.26 3.85 0.00 6.02 3.74 6.67 0.00 -
P/NAPS 1.31 1.18 1.16 0.81 0.68 0.58 0.49 92.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 28/05/09 -
Price 5.36 4.91 4.31 3.78 2.35 1.91 1.80 -
P/RPS 0.88 0.80 0.74 0.81 0.54 0.47 0.47 51.85%
P/EPS 8.36 7.69 8.13 10.25 7.37 6.78 8.67 -2.39%
EY 11.97 13.01 12.30 9.76 13.57 14.75 11.53 2.52%
DY 1.99 3.26 0.00 4.23 3.40 6.28 0.00 -
P/NAPS 1.48 1.39 1.26 1.15 0.75 0.62 0.59 84.51%

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