[APM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.39%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 899,817 689,210 470,690 233,023 970,646 727,802 451,642 58.13%
PBT 80,078 62,150 41,055 19,697 89,921 66,940 43,756 49.45%
Tax -21,081 -14,683 -9,657 -4,573 -17,959 -16,916 -10,895 55.09%
NP 58,997 47,467 31,398 15,124 71,962 50,024 32,861 47.56%
-
NP to SH 55,513 45,208 29,797 14,443 70,074 50,020 32,865 41.69%
-
Tax Rate 26.33% 23.63% 23.52% 23.22% 19.97% 25.27% 24.90% -
Total Cost 840,820 641,743 439,292 217,899 898,684 677,778 418,781 58.94%
-
Net Worth 538,844 529,136 513,394 402,873 503,405 481,271 465,184 10.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 26,137 10,059 10,066 - 26,177 10,068 10,068 88.56%
Div Payout % 47.08% 22.25% 33.78% - 37.36% 20.13% 30.64% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 538,844 529,136 513,394 402,873 503,405 481,271 465,184 10.26%
NOSH 201,061 201,192 201,331 201,436 201,362 201,368 201,378 -0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.56% 6.89% 6.67% 6.49% 7.41% 6.87% 7.28% -
ROE 10.30% 8.54% 5.80% 3.59% 13.92% 10.39% 7.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 447.53 342.56 233.79 115.68 482.04 361.43 224.27 58.30%
EPS 27.61 22.47 14.95 7.51 34.80 24.84 16.32 41.84%
DPS 13.00 5.00 5.00 0.00 13.00 5.00 5.00 88.75%
NAPS 2.68 2.63 2.55 2.00 2.50 2.39 2.31 10.38%
Adjusted Per Share Value based on latest NOSH - 201,436
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 446.34 341.87 233.48 115.59 481.47 361.01 224.03 58.13%
EPS 27.54 22.42 14.78 7.16 34.76 24.81 16.30 41.72%
DPS 12.97 4.99 4.99 0.00 12.98 4.99 4.99 88.71%
NAPS 2.6728 2.6247 2.5466 1.9984 2.497 2.3873 2.3075 10.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.29 2.29 2.54 2.64 2.52 2.54 2.46 -
P/RPS 0.51 0.67 1.09 2.28 0.52 0.70 1.10 -40.01%
P/EPS 8.29 10.19 17.16 36.82 7.24 10.23 15.07 -32.79%
EY 12.06 9.81 5.83 2.72 13.81 9.78 6.63 48.85%
DY 5.68 2.18 1.97 0.00 5.16 1.97 2.03 98.19%
P/NAPS 0.85 0.87 1.00 1.32 1.01 1.06 1.06 -13.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 16/11/06 14/09/06 25/05/06 23/02/06 16/11/05 17/08/05 -
Price 2.54 2.25 2.18 2.70 2.42 2.60 2.53 -
P/RPS 0.57 0.66 0.93 2.33 0.50 0.72 1.13 -36.55%
P/EPS 9.20 10.01 14.73 37.66 6.95 10.47 15.50 -29.30%
EY 10.87 9.99 6.79 2.66 14.38 9.55 6.45 41.48%
DY 5.12 2.22 2.29 0.00 5.37 1.92 1.98 88.06%
P/NAPS 0.95 0.86 0.85 1.35 0.97 1.09 1.10 -9.28%

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