[APM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -27.73%
YoY- -48.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 234,468 226,775 217,382 160,618 210,607 218,520 237,667 -0.89%
PBT 26,445 21,310 20,657 10,096 17,928 21,094 21,358 15.26%
Tax -6,552 -5,270 -4,966 -2,384 -6,398 -5,026 -5,084 18.37%
NP 19,893 16,040 15,691 7,712 11,530 16,068 16,274 14.28%
-
NP to SH 18,134 14,296 13,861 7,447 10,305 15,410 15,354 11.69%
-
Tax Rate 24.78% 24.73% 24.04% 23.61% 35.69% 23.83% 23.80% -
Total Cost 214,575 210,735 201,691 152,906 199,077 202,452 221,393 -2.05%
-
Net Worth 569,415 551,530 538,038 544,511 537,303 529,090 513,141 7.16%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,856 - 10,000 - 16,038 - 10,061 46.43%
Div Payout % 98.47% - 72.15% - 155.64% - 65.53% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 569,415 551,530 538,038 544,511 537,303 529,090 513,141 7.16%
NOSH 198,402 199,108 200,014 200,188 200,486 201,174 201,231 -0.93%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.48% 7.07% 7.22% 4.80% 5.47% 7.35% 6.85% -
ROE 3.18% 2.59% 2.58% 1.37% 1.92% 2.91% 2.99% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 118.18 113.90 108.68 80.23 105.05 108.62 118.11 0.03%
EPS 9.14 7.18 6.93 3.72 5.14 7.66 7.77 11.40%
DPS 9.00 0.00 5.00 0.00 8.00 0.00 5.00 47.81%
NAPS 2.87 2.77 2.69 2.72 2.68 2.63 2.55 8.17%
Adjusted Per Share Value based on latest NOSH - 200,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 116.30 112.49 107.83 79.67 104.47 108.39 117.89 -0.89%
EPS 9.00 7.09 6.88 3.69 5.11 7.64 7.62 11.70%
DPS 8.86 0.00 4.96 0.00 7.96 0.00 4.99 46.47%
NAPS 2.8245 2.7358 2.6688 2.701 2.6652 2.6245 2.5453 7.16%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.33 2.01 2.35 2.46 2.29 2.29 2.54 -
P/RPS 1.97 1.76 2.16 3.07 2.18 2.11 2.15 -5.64%
P/EPS 25.49 27.99 33.91 66.13 44.55 29.90 33.29 -16.26%
EY 3.92 3.57 2.95 1.51 2.24 3.34 3.00 19.46%
DY 3.86 0.00 2.13 0.00 3.49 0.00 1.97 56.39%
P/NAPS 0.81 0.73 0.87 0.90 0.85 0.87 1.00 -13.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 16/11/07 16/08/07 24/05/07 22/02/07 16/11/06 14/09/06 -
Price 2.05 2.33 1.94 2.44 2.54 2.25 2.18 -
P/RPS 1.73 2.05 1.79 3.04 2.42 2.07 1.85 -4.36%
P/EPS 22.43 32.45 27.99 65.59 49.42 29.37 28.57 -14.85%
EY 4.46 3.08 3.57 1.52 2.02 3.40 3.50 17.48%
DY 4.39 0.00 2.58 0.00 3.15 0.00 2.29 54.13%
P/NAPS 0.71 0.84 0.72 0.90 0.95 0.86 0.85 -11.27%

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