[APM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.59%
YoY- -21.59%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 193,556 176,427 155,182 182,335 168,971 159,656 172,373 8.04%
PBT 18,932 15,906 13,255 21,005 15,651 14,569 15,580 13.88%
Tax -4,445 -4,119 -3,383 -4,082 -4,262 -4,073 -2,174 61.16%
NP 14,487 11,787 9,872 16,923 11,389 10,496 13,406 5.31%
-
NP to SH 14,487 11,787 9,872 16,923 11,389 10,496 13,406 5.31%
-
Tax Rate 23.48% 25.90% 25.52% 19.43% 27.23% 27.96% 13.95% -
Total Cost 179,069 164,640 145,310 165,412 157,582 149,160 158,967 8.26%
-
Net Worth 413,050 415,063 402,938 400,913 384,328 378,706 368,916 7.83%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 10,074 - 12,088 - 10,060 - 14,111 -20.13%
Div Payout % 69.54% - 122.45% - 88.34% - 105.26% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 413,050 415,063 402,938 400,913 384,328 378,706 368,916 7.83%
NOSH 201,488 201,487 201,469 201,464 201,219 201,439 201,593 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.48% 6.68% 6.36% 9.28% 6.74% 6.57% 7.78% -
ROE 3.51% 2.84% 2.45% 4.22% 2.96% 2.77% 3.63% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 96.06 87.56 77.03 90.50 83.97 79.26 85.51 8.07%
EPS 7.19 5.85 4.90 8.40 5.66 5.21 6.65 5.34%
DPS 5.00 0.00 6.00 0.00 5.00 0.00 7.00 -20.11%
NAPS 2.05 2.06 2.00 1.99 1.91 1.88 1.83 7.86%
Adjusted Per Share Value based on latest NOSH - 201,464
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 96.01 87.51 76.98 90.44 83.81 79.19 85.50 8.04%
EPS 7.19 5.85 4.90 8.39 5.65 5.21 6.65 5.34%
DPS 5.00 0.00 6.00 0.00 4.99 0.00 7.00 -20.11%
NAPS 2.0489 2.0588 1.9987 1.9887 1.9064 1.8785 1.8299 7.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.50 2.60 2.80 2.73 2.83 2.50 3.04 -
P/RPS 2.60 2.97 3.64 3.02 3.37 3.15 3.56 -18.91%
P/EPS 34.77 44.44 57.14 32.50 50.00 47.98 45.71 -16.68%
EY 2.88 2.25 1.75 3.08 2.00 2.08 2.19 20.05%
DY 2.00 0.00 2.14 0.00 1.77 0.00 2.30 -8.90%
P/NAPS 1.22 1.26 1.40 1.37 1.48 1.33 1.66 -18.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 31/05/04 25/02/04 14/11/03 13/08/03 21/05/03 26/02/03 -
Price 2.50 2.54 2.73 2.78 2.96 2.50 2.86 -
P/RPS 2.60 2.90 3.54 3.07 3.52 3.15 3.34 -15.39%
P/EPS 34.77 43.42 55.71 33.10 52.30 47.98 43.01 -13.23%
EY 2.88 2.30 1.79 3.02 1.91 2.08 2.33 15.18%
DY 2.00 0.00 2.20 0.00 1.69 0.00 2.45 -12.66%
P/NAPS 1.22 1.23 1.37 1.40 1.55 1.33 1.56 -15.12%

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