[APM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.96%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 649,597 403,851 190,838 943,526 720,199 470,497 231,360 98.89%
PBT 70,451 40,232 15,014 80,395 66,649 43,130 20,991 124.00%
Tax -16,504 -8,118 -3,347 -22,823 -16,426 -10,289 -4,314 144.40%
NP 53,947 32,114 11,667 57,572 50,223 32,841 16,677 118.56%
-
NP to SH 47,195 27,829 10,262 51,169 46,115 30,050 15,150 113.15%
-
Tax Rate 23.43% 20.18% 22.29% 28.39% 24.65% 23.86% 20.55% -
Total Cost 595,650 371,737 179,171 885,954 669,976 437,656 214,683 97.32%
-
Net Worth 621,506 608,327 601,088 599,775 597,970 590,303 588,946 3.64%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,838 11,850 - 29,691 11,880 11,885 - -
Div Payout % 25.08% 42.58% - 58.03% 25.76% 39.55% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 621,506 608,327 601,088 599,775 597,970 590,303 588,946 3.64%
NOSH 197,303 197,508 197,726 197,945 198,003 198,088 198,298 -0.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.30% 7.95% 6.11% 6.10% 6.97% 6.98% 7.21% -
ROE 7.59% 4.57% 1.71% 8.53% 7.71% 5.09% 2.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 329.24 204.47 96.52 476.66 363.73 237.52 116.67 99.56%
EPS 23.92 14.09 5.19 25.85 23.29 15.17 7.64 113.86%
DPS 6.00 6.00 0.00 15.00 6.00 6.00 0.00 -
NAPS 3.15 3.08 3.04 3.03 3.02 2.98 2.97 3.99%
Adjusted Per Share Value based on latest NOSH - 198,196
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 322.22 200.32 94.66 468.02 357.24 233.38 114.76 98.90%
EPS 23.41 13.80 5.09 25.38 22.87 14.91 7.51 113.24%
DPS 5.87 5.88 0.00 14.73 5.89 5.90 0.00 -
NAPS 3.0829 3.0175 2.9816 2.9751 2.9661 2.9281 2.9214 3.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.14 1.80 1.50 1.49 1.85 2.05 2.20 -
P/RPS 0.65 0.88 1.55 0.31 0.51 0.86 1.89 -50.88%
P/EPS 8.95 12.78 28.90 5.76 7.94 13.51 28.80 -54.08%
EY 11.18 7.83 3.46 17.35 12.59 7.40 3.47 117.98%
DY 2.80 3.33 0.00 10.07 3.24 2.93 0.00 -
P/NAPS 0.68 0.58 0.49 0.49 0.61 0.69 0.74 -5.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 21/08/09 28/05/09 25/02/09 17/11/08 28/08/08 28/05/08 -
Price 2.35 1.91 1.80 1.53 1.53 2.11 2.16 -
P/RPS 0.71 0.93 1.86 0.32 0.42 0.89 1.85 -47.15%
P/EPS 9.82 13.56 34.68 5.92 6.57 13.91 28.27 -50.55%
EY 10.18 7.38 2.88 16.90 15.22 7.19 3.54 102.09%
DY 2.55 3.14 0.00 9.80 3.92 2.84 0.00 -
P/NAPS 0.75 0.62 0.59 0.50 0.51 0.71 0.73 1.81%

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