[APM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.91%
YoY- 59.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 256,381 237,637 214,005 206,872 212,194 193,556 176,427 28.26%
PBT 23,122 22,983 20,773 20,010 21,983 18,932 15,906 28.29%
Tax -5,959 -5,840 -5,055 -4,221 -5,378 -4,445 -4,119 27.88%
NP 17,163 17,143 15,718 15,789 16,605 14,487 11,787 28.43%
-
NP to SH 17,155 17,345 15,520 15,789 16,605 14,487 11,787 28.39%
-
Tax Rate 25.77% 25.41% 24.33% 21.09% 24.46% 23.48% 25.90% -
Total Cost 239,218 220,494 198,287 191,083 195,589 179,069 164,640 28.25%
-
Net Worth 481,225 465,353 464,996 449,100 432,736 413,050 415,063 10.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 10,072 - 14,097 - 10,074 - -
Div Payout % - 58.07% - 89.29% - 69.54% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 481,225 465,353 464,996 449,100 432,736 413,050 415,063 10.35%
NOSH 201,349 201,451 201,297 201,390 201,272 201,488 201,487 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.69% 7.21% 7.34% 7.63% 7.83% 7.48% 6.68% -
ROE 3.56% 3.73% 3.34% 3.52% 3.84% 3.51% 2.84% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 127.33 117.96 106.31 102.72 105.43 96.06 87.56 28.32%
EPS 8.52 8.61 7.71 7.84 8.25 7.19 5.85 28.45%
DPS 0.00 5.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 2.39 2.31 2.31 2.23 2.15 2.05 2.06 10.40%
Adjusted Per Share Value based on latest NOSH - 201,390
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 127.17 117.88 106.15 102.62 105.25 96.01 87.51 28.26%
EPS 8.51 8.60 7.70 7.83 8.24 7.19 5.85 28.35%
DPS 0.00 5.00 0.00 6.99 0.00 5.00 0.00 -
NAPS 2.387 2.3083 2.3065 2.2277 2.1465 2.0489 2.0588 10.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.54 2.46 2.69 2.55 2.43 2.50 2.60 -
P/RPS 1.99 2.09 2.53 2.48 2.30 2.60 2.97 -23.41%
P/EPS 29.81 28.57 34.89 32.53 29.45 34.77 44.44 -23.35%
EY 3.35 3.50 2.87 3.07 3.40 2.88 2.25 30.35%
DY 0.00 2.03 0.00 2.75 0.00 2.00 0.00 -
P/NAPS 1.06 1.06 1.16 1.14 1.13 1.22 1.26 -10.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 -
Price 2.60 2.53 2.42 2.50 2.40 2.50 2.54 -
P/RPS 2.04 2.14 2.28 2.43 2.28 2.60 2.90 -20.88%
P/EPS 30.52 29.38 31.39 31.89 29.09 34.77 43.42 -20.92%
EY 3.28 3.40 3.19 3.14 3.44 2.88 2.30 26.66%
DY 0.00 1.98 0.00 2.80 0.00 2.00 0.00 -
P/NAPS 1.09 1.10 1.05 1.12 1.12 1.22 1.23 -7.73%

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