[APM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 122.91%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 214,005 789,049 582,177 369,983 176,427 664,399 509,217 -43.86%
PBT 20,773 76,831 56,821 34,838 15,906 64,481 51,226 -45.18%
Tax -5,055 -18,163 -13,942 -8,564 -4,119 -15,799 -12,416 -45.03%
NP 15,718 58,668 42,879 26,274 11,787 48,682 38,810 -45.23%
-
NP to SH 15,520 58,668 42,879 26,274 11,787 48,682 38,810 -45.69%
-
Tax Rate 24.33% 23.64% 24.54% 24.58% 25.90% 24.50% 24.24% -
Total Cost 198,287 730,381 539,298 343,709 164,640 615,717 470,407 -43.75%
-
Net Worth 464,996 448,969 432,816 412,733 414,355 402,829 400,788 10.40%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 24,159 10,065 10,066 - 22,155 10,070 -
Div Payout % - 41.18% 23.47% 38.31% - 45.51% 25.95% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 464,996 448,969 432,816 412,733 414,355 402,829 400,788 10.40%
NOSH 201,297 201,331 201,309 201,333 201,143 201,414 201,401 -0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.34% 7.44% 7.37% 7.10% 6.68% 7.33% 7.62% -
ROE 3.34% 13.07% 9.91% 6.37% 2.84% 12.09% 9.68% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 106.31 391.92 289.19 183.77 87.71 329.87 252.84 -43.84%
EPS 7.71 29.14 21.30 13.05 5.86 24.17 19.27 -45.67%
DPS 0.00 12.00 5.00 5.00 0.00 11.00 5.00 -
NAPS 2.31 2.23 2.15 2.05 2.06 2.00 1.99 10.44%
Adjusted Per Share Value based on latest NOSH - 201,488
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 106.15 391.39 288.78 183.52 87.51 329.56 252.59 -43.86%
EPS 7.70 29.10 21.27 13.03 5.85 24.15 19.25 -45.68%
DPS 0.00 11.98 4.99 4.99 0.00 10.99 5.00 -
NAPS 2.3065 2.227 2.1469 2.0473 2.0553 1.9982 1.988 10.40%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.69 2.55 2.43 2.50 2.60 2.80 2.73 -
P/RPS 2.53 0.65 0.84 1.36 2.96 0.85 1.08 76.29%
P/EPS 34.89 8.75 11.41 19.16 44.37 11.58 14.17 82.24%
EY 2.87 11.43 8.77 5.22 2.25 8.63 7.06 -45.09%
DY 0.00 4.71 2.06 2.00 0.00 3.93 1.83 -
P/NAPS 1.16 1.14 1.13 1.22 1.26 1.40 1.37 -10.49%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 25/02/04 14/11/03 -
Price 2.42 2.50 2.40 2.50 2.54 2.73 2.78 -
P/RPS 2.28 0.64 0.83 1.36 2.90 0.83 1.10 62.49%
P/EPS 31.39 8.58 11.27 19.16 43.34 11.29 14.43 67.80%
EY 3.19 11.66 8.87 5.22 2.31 8.85 6.93 -40.35%
DY 0.00 4.80 2.08 2.00 0.00 4.03 1.80 -
P/NAPS 1.05 1.12 1.12 1.22 1.23 1.37 1.40 -17.43%

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