[APM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.23%
YoY- 71.35%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 875,738 578,519 301,159 1,178,846 890,913 599,436 285,128 111.15%
PBT 130,036 83,662 42,584 184,529 138,783 91,259 37,126 130.45%
Tax -33,441 -19,733 -10,495 -44,195 -33,294 -21,325 -8,161 155.84%
NP 96,595 63,929 32,089 140,334 105,489 69,934 28,965 123.05%
-
NP to SH 82,669 55,832 27,763 124,489 94,147 62,481 25,935 116.43%
-
Tax Rate 25.72% 23.59% 24.65% 23.95% 23.99% 23.37% 21.98% -
Total Cost 779,143 514,590 269,070 1,038,512 785,424 529,502 256,163 109.78%
-
Net Worth 788,721 774,955 766,955 737,814 706,444 688,797 667,459 11.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 43,056 19,569 - 39,141 15,655 15,654 - -
Div Payout % 52.08% 35.05% - 31.44% 16.63% 25.05% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 788,721 774,955 766,955 737,814 706,444 688,797 667,459 11.76%
NOSH 195,712 195,695 195,651 195,706 195,691 195,681 195,735 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.03% 11.05% 10.66% 11.90% 11.84% 11.67% 10.16% -
ROE 10.48% 7.20% 3.62% 16.87% 13.33% 9.07% 3.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 447.46 295.62 153.93 602.35 455.26 306.33 145.67 111.16%
EPS 42.24 28.53 14.19 63.61 48.11 31.93 13.25 116.45%
DPS 22.00 10.00 0.00 20.00 8.00 8.00 0.00 -
NAPS 4.03 3.96 3.92 3.77 3.61 3.52 3.41 11.76%
Adjusted Per Share Value based on latest NOSH - 195,754
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 434.39 286.96 149.38 584.75 441.92 297.34 141.43 111.15%
EPS 41.01 27.69 13.77 61.75 46.70 30.99 12.86 116.50%
DPS 21.36 9.71 0.00 19.42 7.77 7.77 0.00 -
NAPS 3.9123 3.844 3.8043 3.6598 3.5042 3.4167 3.3108 11.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.50 4.88 5.28 5.70 4.73 4.16 3.97 -
P/RPS 1.01 1.65 3.43 0.95 1.04 1.36 2.73 -48.43%
P/EPS 10.65 17.10 37.21 8.96 9.83 13.03 29.96 -49.78%
EY 9.39 5.85 2.69 11.16 10.17 7.68 3.34 99.07%
DY 4.89 2.05 0.00 3.51 1.69 1.92 0.00 -
P/NAPS 1.12 1.23 1.35 1.51 1.31 1.18 1.16 -2.31%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 26/05/10 -
Price 4.40 4.90 4.82 5.10 5.36 4.91 4.31 -
P/RPS 0.98 1.66 3.13 0.85 1.18 1.60 2.96 -52.10%
P/EPS 10.42 17.17 33.97 8.02 11.14 15.38 32.53 -53.15%
EY 9.60 5.82 2.94 12.47 8.98 6.50 3.07 113.69%
DY 5.00 2.04 0.00 3.92 1.49 1.63 0.00 -
P/NAPS 1.09 1.24 1.23 1.35 1.48 1.39 1.26 -9.20%

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