[APM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -68.54%
YoY- -72.13%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 245,746 213,013 190,838 223,327 249,702 239,137 231,360 4.09%
PBT 30,219 25,218 15,014 13,746 23,519 22,139 20,991 27.46%
Tax -8,386 -4,771 -3,347 -6,397 -6,137 -5,975 -4,314 55.69%
NP 21,833 20,447 11,667 7,349 17,382 16,164 16,677 19.65%
-
NP to SH 19,366 17,567 10,262 5,054 16,065 14,900 15,150 17.76%
-
Tax Rate 27.75% 18.92% 22.29% 46.54% 26.09% 26.99% 20.55% -
Total Cost 223,913 192,566 179,171 215,978 232,320 222,973 214,683 2.84%
-
Net Worth 620,578 607,254 601,088 600,534 597,491 589,667 588,946 3.54%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 11,829 - 17,837 - 11,872 - -
Div Payout % - 67.34% - 352.94% - 79.68% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 620,578 607,254 601,088 600,534 597,491 589,667 588,946 3.54%
NOSH 197,009 197,160 197,726 198,196 197,844 197,875 198,298 -0.43%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.88% 9.60% 6.11% 3.29% 6.96% 6.76% 7.21% -
ROE 3.12% 2.89% 1.71% 0.84% 2.69% 2.53% 2.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 124.74 108.04 96.52 112.68 126.21 120.85 116.67 4.55%
EPS 9.83 8.91 5.19 2.55 8.12 7.53 7.64 18.27%
DPS 0.00 6.00 0.00 9.00 0.00 6.00 0.00 -
NAPS 3.15 3.08 3.04 3.03 3.02 2.98 2.97 3.99%
Adjusted Per Share Value based on latest NOSH - 198,196
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 121.90 105.66 94.66 110.78 123.86 118.62 114.76 4.10%
EPS 9.61 8.71 5.09 2.51 7.97 7.39 7.51 17.84%
DPS 0.00 5.87 0.00 8.85 0.00 5.89 0.00 -
NAPS 3.0783 3.0122 2.9816 2.9788 2.9637 2.9249 2.9214 3.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.14 1.80 1.50 1.49 1.85 2.05 2.20 -
P/RPS 1.72 1.67 1.55 1.32 1.47 1.70 1.89 -6.08%
P/EPS 21.77 20.20 28.90 58.43 22.78 27.22 28.80 -17.00%
EY 4.59 4.95 3.46 1.71 4.39 3.67 3.47 20.47%
DY 0.00 3.33 0.00 6.04 0.00 2.93 0.00 -
P/NAPS 0.68 0.58 0.49 0.49 0.61 0.69 0.74 -5.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 21/08/09 28/05/09 25/02/09 17/11/08 28/08/08 28/05/08 -
Price 2.35 1.91 1.80 1.53 1.53 2.11 2.16 -
P/RPS 1.88 1.77 1.86 1.36 1.21 1.75 1.85 1.07%
P/EPS 23.91 21.44 34.68 60.00 18.84 28.02 28.27 -10.55%
EY 4.18 4.66 2.88 1.67 5.31 3.57 3.54 11.70%
DY 0.00 3.14 0.00 5.88 0.00 2.84 0.00 -
P/NAPS 0.75 0.62 0.59 0.50 0.51 0.71 0.73 1.81%

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