[APM] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 103.05%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 268,936 245,746 213,013 190,838 223,327 249,702 239,137 8.12%
PBT 30,181 30,219 25,218 15,014 13,746 23,519 22,139 22.87%
Tax -1,850 -8,386 -4,771 -3,347 -6,397 -6,137 -5,975 -54.13%
NP 28,331 21,833 20,447 11,667 7,349 17,382 16,164 45.22%
-
NP to SH 25,456 19,366 17,567 10,262 5,054 16,065 14,900 42.77%
-
Tax Rate 6.13% 27.75% 18.92% 22.29% 46.54% 26.09% 26.99% -
Total Cost 240,605 223,913 192,566 179,171 215,978 232,320 222,973 5.19%
-
Net Worth 642,768 620,578 607,254 601,088 600,534 597,491 589,667 5.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,596 - 11,829 - 17,837 - 11,872 39.54%
Div Payout % 76.98% - 67.34% - 352.94% - 79.68% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 642,768 620,578 607,254 601,088 600,534 597,491 589,667 5.90%
NOSH 195,966 197,009 197,160 197,726 198,196 197,844 197,875 -0.64%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.53% 8.88% 9.60% 6.11% 3.29% 6.96% 6.76% -
ROE 3.96% 3.12% 2.89% 1.71% 0.84% 2.69% 2.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 137.24 124.74 108.04 96.52 112.68 126.21 120.85 8.82%
EPS 12.99 9.83 8.91 5.19 2.55 8.12 7.53 43.69%
DPS 10.00 0.00 6.00 0.00 9.00 0.00 6.00 40.44%
NAPS 3.28 3.15 3.08 3.04 3.03 3.02 2.98 6.58%
Adjusted Per Share Value based on latest NOSH - 197,726
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 133.40 121.90 105.66 94.66 110.78 123.86 118.62 8.11%
EPS 12.63 9.61 8.71 5.09 2.51 7.97 7.39 42.80%
DPS 9.72 0.00 5.87 0.00 8.85 0.00 5.89 39.52%
NAPS 3.1883 3.0783 3.0122 2.9816 2.9788 2.9637 2.9249 5.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.66 2.14 1.80 1.50 1.49 1.85 2.05 -
P/RPS 1.94 1.72 1.67 1.55 1.32 1.47 1.70 9.17%
P/EPS 20.48 21.77 20.20 28.90 58.43 22.78 27.22 -17.23%
EY 4.88 4.59 4.95 3.46 1.71 4.39 3.67 20.85%
DY 3.76 0.00 3.33 0.00 6.04 0.00 2.93 18.03%
P/NAPS 0.81 0.68 0.58 0.49 0.49 0.61 0.69 11.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 21/08/09 28/05/09 25/02/09 17/11/08 28/08/08 -
Price 3.78 2.35 1.91 1.80 1.53 1.53 2.11 -
P/RPS 2.75 1.88 1.77 1.86 1.36 1.21 1.75 35.05%
P/EPS 29.10 23.91 21.44 34.68 60.00 18.84 28.02 2.54%
EY 3.44 4.18 4.66 2.88 1.67 5.31 3.57 -2.43%
DY 2.65 0.00 3.14 0.00 5.88 0.00 2.84 -4.49%
P/NAPS 1.15 0.75 0.62 0.59 0.50 0.51 0.71 37.79%

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