[APM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.79%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 604,775 378,000 160,618 899,817 689,210 470,690 233,023 88.74%
PBT 52,063 30,753 10,096 80,078 62,150 41,055 19,697 91.05%
Tax -12,620 -7,350 -2,384 -21,081 -14,683 -9,657 -4,573 96.62%
NP 39,443 23,403 7,712 58,997 47,467 31,398 15,124 89.35%
-
NP to SH 35,604 21,308 7,447 55,513 45,208 29,797 14,443 82.38%
-
Tax Rate 24.24% 23.90% 23.61% 26.33% 23.63% 23.52% 23.22% -
Total Cost 565,332 354,597 152,906 840,820 641,743 439,292 217,899 88.70%
-
Net Worth 553,130 537,697 544,511 538,844 529,136 513,394 402,873 23.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,984 9,994 - 26,137 10,059 10,066 - -
Div Payout % 28.04% 46.90% - 47.08% 22.25% 33.78% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 553,130 537,697 544,511 538,844 529,136 513,394 402,873 23.50%
NOSH 199,685 199,887 200,188 201,061 201,192 201,331 201,436 -0.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.52% 6.19% 4.80% 6.56% 6.89% 6.67% 6.49% -
ROE 6.44% 3.96% 1.37% 10.30% 8.54% 5.80% 3.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 302.86 189.11 80.23 447.53 342.56 233.79 115.68 89.84%
EPS 17.83 10.66 3.72 27.61 22.47 14.95 7.51 77.87%
DPS 5.00 5.00 0.00 13.00 5.00 5.00 0.00 -
NAPS 2.77 2.69 2.72 2.68 2.63 2.55 2.00 24.22%
Adjusted Per Share Value based on latest NOSH - 200,486
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 299.99 187.50 79.67 446.34 341.87 233.48 115.59 88.74%
EPS 17.66 10.57 3.69 27.54 22.42 14.78 7.16 82.45%
DPS 4.95 4.96 0.00 12.97 4.99 4.99 0.00 -
NAPS 2.7437 2.6671 2.701 2.6728 2.6247 2.5466 1.9984 23.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.01 2.35 2.46 2.29 2.29 2.54 2.64 -
P/RPS 0.66 1.24 3.07 0.51 0.67 1.09 2.28 -56.20%
P/EPS 11.27 22.05 66.13 8.29 10.19 17.16 36.82 -54.54%
EY 8.87 4.54 1.51 12.06 9.81 5.83 2.72 119.74%
DY 2.49 2.13 0.00 5.68 2.18 1.97 0.00 -
P/NAPS 0.73 0.87 0.90 0.85 0.87 1.00 1.32 -32.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 16/08/07 24/05/07 22/02/07 16/11/06 14/09/06 25/05/06 -
Price 2.33 1.94 2.44 2.54 2.25 2.18 2.70 -
P/RPS 0.77 1.03 3.04 0.57 0.66 0.93 2.33 -52.16%
P/EPS 13.07 18.20 65.59 9.20 10.01 14.73 37.66 -50.58%
EY 7.65 5.49 1.52 10.87 9.99 6.79 2.66 102.10%
DY 2.15 2.58 0.00 5.12 2.22 2.29 0.00 -
P/NAPS 0.84 0.72 0.90 0.95 0.86 0.85 1.35 -27.09%

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