[APM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.77%
YoY- 103.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 943,526 960,265 940,994 925,440 839,243 806,366 756,000 15.84%
PBT 80,395 88,865 86,260 83,964 78,508 69,417 61,506 19.45%
Tax -22,823 -21,901 -20,578 -17,256 -19,172 -16,826 -14,700 33.90%
NP 57,572 66,964 65,682 66,708 59,336 52,590 46,806 14.72%
-
NP to SH 51,169 61,486 60,100 60,600 53,738 47,472 42,616 12.90%
-
Tax Rate 28.39% 24.65% 23.86% 20.55% 24.42% 24.24% 23.90% -
Total Cost 885,954 893,301 875,312 858,732 779,907 753,776 709,194 15.91%
-
Net Worth 599,775 597,970 590,303 588,946 572,274 553,130 537,697 7.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 29,691 15,840 23,770 - 27,915 13,312 19,988 30.03%
Div Payout % 58.03% 25.76% 39.55% - 51.95% 28.04% 46.90% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 599,775 597,970 590,303 588,946 572,274 553,130 537,697 7.52%
NOSH 197,945 198,003 198,088 198,298 199,398 199,685 199,887 -0.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.10% 6.97% 6.98% 7.21% 7.07% 6.52% 6.19% -
ROE 8.53% 10.28% 10.18% 10.29% 9.39% 8.58% 7.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 476.66 484.97 475.04 466.69 420.89 403.82 378.21 16.59%
EPS 25.85 31.05 30.34 30.56 26.95 23.77 21.32 13.63%
DPS 15.00 8.00 12.00 0.00 14.00 6.67 10.00 30.87%
NAPS 3.03 3.02 2.98 2.97 2.87 2.77 2.69 8.21%
Adjusted Per Share Value based on latest NOSH - 198,298
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 468.02 476.32 466.76 459.05 416.29 399.98 375.00 15.84%
EPS 25.38 30.50 29.81 30.06 26.66 23.55 21.14 12.89%
DPS 14.73 7.86 11.79 0.00 13.85 6.60 9.92 29.99%
NAPS 2.9751 2.9661 2.9281 2.9214 2.8387 2.7437 2.6671 7.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.49 1.85 2.05 2.20 2.33 2.01 2.35 -
P/RPS 0.31 0.38 0.43 0.47 0.55 0.50 0.62 -36.87%
P/EPS 5.76 5.96 6.76 7.20 8.65 8.45 11.02 -34.98%
EY 17.35 16.79 14.80 13.89 11.57 11.83 9.07 53.79%
DY 10.07 4.32 5.85 0.00 6.01 3.32 4.26 76.98%
P/NAPS 0.49 0.61 0.69 0.74 0.81 0.73 0.87 -31.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 -
Price 1.53 1.53 2.11 2.16 2.05 2.33 1.94 -
P/RPS 0.32 0.32 0.44 0.46 0.49 0.58 0.51 -26.60%
P/EPS 5.92 4.93 6.95 7.07 7.61 9.80 9.10 -24.82%
EY 16.90 20.30 14.38 14.15 13.15 10.20 10.99 33.05%
DY 9.80 5.23 5.69 0.00 6.83 2.86 5.15 53.26%
P/NAPS 0.50 0.51 0.71 0.73 0.71 0.84 0.72 -21.49%

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