[APM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 58.97%
YoY- 33.98%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 326,882 159,656 696,038 523,665 341,487 159,656 659,584 -37.45%
PBT 30,222 14,569 90,468 76,006 50,129 23,508 79,617 -47.66%
Tax -8,334 -4,073 -17,972 -17,825 -13,531 -6,516 -22,773 -48.93%
NP 21,888 10,496 72,496 58,181 36,598 16,992 56,844 -47.16%
-
NP to SH 21,888 10,496 72,496 58,181 36,598 16,992 56,844 -47.16%
-
Tax Rate 27.58% 27.96% 19.87% 23.45% 26.99% 27.72% 28.60% -
Total Cost 304,994 149,160 623,542 465,484 304,889 142,664 602,740 -36.57%
-
Net Worth 384,600 378,706 376,985 354,811 344,807 336,614 318,487 13.43%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 10,068 - 28,223 18,143 14,114 - 22,173 -41.00%
Div Payout % 46.00% - 38.93% 31.19% 38.57% - 39.01% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 384,600 378,706 376,985 354,811 344,807 336,614 318,487 13.43%
NOSH 201,361 201,439 201,596 201,597 201,641 201,565 201,574 -0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.70% 6.57% 10.42% 11.11% 10.72% 10.64% 8.62% -
ROE 5.69% 2.77% 19.23% 16.40% 10.61% 5.05% 17.85% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 162.34 79.26 345.26 259.76 169.35 79.21 327.22 -37.41%
EPS 10.87 5.21 35.96 28.86 18.15 8.43 28.20 -47.12%
DPS 5.00 0.00 14.00 9.00 7.00 0.00 11.00 -40.96%
NAPS 1.91 1.88 1.87 1.76 1.71 1.67 1.58 13.51%
Adjusted Per Share Value based on latest NOSH - 201,521
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 162.14 79.19 345.26 259.75 169.39 79.19 327.17 -37.45%
EPS 10.86 5.21 35.96 28.86 18.15 8.43 28.20 -47.16%
DPS 4.99 0.00 14.00 9.00 7.00 0.00 11.00 -41.04%
NAPS 1.9077 1.8785 1.87 1.76 1.7104 1.6697 1.5798 13.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.83 2.50 3.04 2.85 3.28 2.80 2.14 -
P/RPS 1.74 3.15 0.88 1.10 1.94 3.54 0.65 93.14%
P/EPS 26.03 47.98 8.45 9.88 18.07 33.21 7.59 127.93%
EY 3.84 2.08 11.83 10.13 5.53 3.01 13.18 -56.15%
DY 1.77 0.00 4.61 3.16 2.13 0.00 5.14 -50.96%
P/NAPS 1.48 1.33 1.63 1.62 1.92 1.68 1.35 6.33%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 13/08/03 21/05/03 26/02/03 12/11/02 13/08/02 15/05/02 27/02/02 -
Price 2.96 2.50 2.86 2.99 3.10 3.58 2.28 -
P/RPS 1.82 3.15 0.83 1.15 1.83 4.52 0.70 89.41%
P/EPS 27.23 47.98 7.95 10.36 17.08 42.47 8.09 125.09%
EY 3.67 2.08 12.57 9.65 5.85 2.35 12.37 -55.61%
DY 1.69 0.00 4.90 3.01 2.26 0.00 4.82 -50.37%
P/NAPS 1.55 1.33 1.53 1.70 1.81 2.14 1.44 5.04%

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