[APM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.88%
YoY- 152.73%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 287,933 291,477 314,308 285,128 268,936 245,746 213,013 22.18%
PBT 45,746 47,524 54,133 37,126 30,181 30,219 25,218 48.57%
Tax -10,901 -11,969 -13,164 -8,161 -1,850 -8,386 -4,771 73.21%
NP 34,845 35,555 40,969 28,965 28,331 21,833 20,447 42.53%
-
NP to SH 30,342 31,666 36,546 25,935 25,456 19,366 17,567 43.81%
-
Tax Rate 23.83% 25.19% 24.32% 21.98% 6.13% 27.75% 18.92% -
Total Cost 253,088 255,922 273,339 256,163 240,605 223,913 192,566 19.92%
-
Net Worth 737,995 706,515 688,661 667,459 642,768 620,578 607,254 13.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,490 - 15,651 - 19,596 - 11,829 57.79%
Div Payout % 77.42% - 42.83% - 76.98% - 67.34% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 737,995 706,515 688,661 667,459 642,768 620,578 607,254 13.84%
NOSH 195,754 195,710 195,642 195,735 195,966 197,009 197,160 -0.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.10% 12.20% 13.03% 10.16% 10.53% 8.88% 9.60% -
ROE 4.11% 4.48% 5.31% 3.89% 3.96% 3.12% 2.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 147.09 148.93 160.65 145.67 137.24 124.74 108.04 22.76%
EPS 15.50 16.18 18.68 13.25 12.99 9.83 8.91 44.49%
DPS 12.00 0.00 8.00 0.00 10.00 0.00 6.00 58.53%
NAPS 3.77 3.61 3.52 3.41 3.28 3.15 3.08 14.38%
Adjusted Per Share Value based on latest NOSH - 195,735
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 142.82 144.58 155.91 141.43 133.40 121.90 105.66 22.18%
EPS 15.05 15.71 18.13 12.86 12.63 9.61 8.71 43.85%
DPS 11.65 0.00 7.76 0.00 9.72 0.00 5.87 57.73%
NAPS 3.6607 3.5045 3.416 3.3108 3.1883 3.0783 3.0122 13.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.70 4.73 4.16 3.97 2.66 2.14 1.80 -
P/RPS 3.88 3.18 2.59 2.73 1.94 1.72 1.67 75.14%
P/EPS 36.77 29.23 22.27 29.96 20.48 21.77 20.20 48.92%
EY 2.72 3.42 4.49 3.34 4.88 4.59 4.95 -32.83%
DY 2.11 0.00 1.92 0.00 3.76 0.00 3.33 -26.16%
P/NAPS 1.51 1.31 1.18 1.16 0.81 0.68 0.58 88.91%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 18/08/10 26/05/10 25/02/10 18/11/09 21/08/09 -
Price 5.10 5.36 4.91 4.31 3.78 2.35 1.91 -
P/RPS 3.47 3.60 3.06 2.96 2.75 1.88 1.77 56.44%
P/EPS 32.90 33.13 26.28 32.53 29.10 23.91 21.44 32.93%
EY 3.04 3.02 3.80 3.07 3.44 4.18 4.66 -24.72%
DY 2.35 0.00 1.63 0.00 2.65 0.00 3.14 -17.52%
P/NAPS 1.35 1.48 1.39 1.26 1.15 0.75 0.62 67.75%

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