[APM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 53.94%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 890,913 599,436 285,128 918,533 649,597 403,851 190,838 179.06%
PBT 138,783 91,259 37,126 100,632 70,451 40,232 15,014 339.85%
Tax -33,294 -21,325 -8,161 -18,354 -16,504 -8,118 -3,347 361.88%
NP 105,489 69,934 28,965 82,278 53,947 32,114 11,667 333.42%
-
NP to SH 94,147 62,481 25,935 72,651 47,195 27,829 10,262 337.65%
-
Tax Rate 23.99% 23.37% 21.98% 18.24% 23.43% 20.18% 22.29% -
Total Cost 785,424 529,502 256,163 836,255 595,650 371,737 179,171 167.60%
-
Net Worth 706,444 688,797 667,459 645,961 621,506 608,327 601,088 11.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 15,655 15,654 - 31,510 11,838 11,850 - -
Div Payout % 16.63% 25.05% - 43.37% 25.08% 42.58% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 706,444 688,797 667,459 645,961 621,506 608,327 601,088 11.35%
NOSH 195,691 195,681 195,735 196,939 197,303 197,508 197,726 -0.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.84% 11.67% 10.16% 8.96% 8.30% 7.95% 6.11% -
ROE 13.33% 9.07% 3.89% 11.25% 7.59% 4.57% 1.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 455.26 306.33 145.67 466.40 329.24 204.47 96.52 180.98%
EPS 48.11 31.93 13.25 36.89 23.92 14.09 5.19 340.68%
DPS 8.00 8.00 0.00 16.00 6.00 6.00 0.00 -
NAPS 3.61 3.52 3.41 3.28 3.15 3.08 3.04 12.12%
Adjusted Per Share Value based on latest NOSH - 195,966
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 441.92 297.34 141.43 455.62 322.22 200.32 94.66 179.06%
EPS 46.70 30.99 12.86 36.04 23.41 13.80 5.09 337.67%
DPS 7.77 7.77 0.00 15.63 5.87 5.88 0.00 -
NAPS 3.5042 3.4167 3.3108 3.2042 3.0829 3.0175 2.9816 11.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.73 4.16 3.97 2.66 2.14 1.80 1.50 -
P/RPS 1.04 1.36 2.73 0.57 0.65 0.88 1.55 -23.33%
P/EPS 9.83 13.03 29.96 7.21 8.95 12.78 28.90 -51.24%
EY 10.17 7.68 3.34 13.87 11.18 7.83 3.46 105.05%
DY 1.69 1.92 0.00 6.02 2.80 3.33 0.00 -
P/NAPS 1.31 1.18 1.16 0.81 0.68 0.58 0.49 92.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 28/05/09 -
Price 5.36 4.91 4.31 3.78 2.35 1.91 1.80 -
P/RPS 1.18 1.60 2.96 0.81 0.71 0.93 1.86 -26.14%
P/EPS 11.14 15.38 32.53 10.25 9.82 13.56 34.68 -53.06%
EY 8.98 6.50 3.07 9.76 10.18 7.38 2.88 113.28%
DY 1.49 1.63 0.00 4.23 2.55 3.14 0.00 -
P/NAPS 1.48 1.39 1.26 1.15 0.75 0.62 0.59 84.51%

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