[APM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.46%
YoY- 128.91%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,157,929 1,194,877 1,178,846 1,159,849 1,114,118 1,012,823 918,533 16.74%
PBT 176,932 189,987 184,529 168,964 151,659 122,744 100,632 45.82%
Tax -42,603 -46,529 -44,195 -35,144 -31,561 -23,168 -18,354 75.58%
NP 134,329 143,458 140,334 133,820 120,098 99,576 82,278 38.77%
-
NP to SH 117,840 126,317 124,489 119,603 107,303 88,324 72,651 38.17%
-
Tax Rate 24.08% 24.49% 23.95% 20.80% 20.81% 18.88% 18.24% -
Total Cost 1,023,600 1,051,419 1,038,512 1,026,029 994,020 913,247 836,255 14.46%
-
Net Worth 775,127 766,955 737,995 706,515 688,661 667,459 642,768 13.33%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 43,064 39,141 39,141 35,248 35,248 31,426 31,426 23.44%
Div Payout % 36.54% 30.99% 31.44% 29.47% 32.85% 35.58% 43.26% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 775,127 766,955 737,995 706,515 688,661 667,459 642,768 13.33%
NOSH 195,739 195,651 195,754 195,710 195,642 195,735 195,966 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.60% 12.01% 11.90% 11.54% 10.78% 9.83% 8.96% -
ROE 15.20% 16.47% 16.87% 16.93% 15.58% 13.23% 11.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 591.57 610.72 602.21 592.63 569.47 517.44 468.72 16.83%
EPS 60.20 64.56 63.59 61.11 54.85 45.12 37.07 38.28%
DPS 22.00 20.00 20.00 18.00 18.00 16.00 16.00 23.72%
NAPS 3.96 3.92 3.77 3.61 3.52 3.41 3.28 13.42%
Adjusted Per Share Value based on latest NOSH - 195,710
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 574.37 592.70 584.75 575.32 552.64 502.39 455.62 16.74%
EPS 58.45 62.66 61.75 59.33 53.23 43.81 36.04 38.16%
DPS 21.36 19.42 19.42 17.48 17.48 15.59 15.59 23.42%
NAPS 3.8449 3.8043 3.6607 3.5045 3.416 3.3108 3.1883 13.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.88 5.28 5.70 4.73 4.16 3.97 2.66 -
P/RPS 0.82 0.86 0.95 0.80 0.73 0.77 0.57 27.52%
P/EPS 8.11 8.18 8.96 7.74 7.58 8.80 7.17 8.58%
EY 12.34 12.23 11.16 12.92 13.18 11.37 13.94 -7.82%
DY 4.51 3.79 3.51 3.81 4.33 4.03 6.02 -17.55%
P/NAPS 1.23 1.35 1.51 1.31 1.18 1.16 0.81 32.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 26/05/10 25/02/10 -
Price 4.90 4.82 5.10 5.36 4.91 4.31 3.78 -
P/RPS 0.83 0.79 0.85 0.90 0.86 0.83 0.81 1.64%
P/EPS 8.14 7.47 8.02 8.77 8.95 9.55 10.20 -13.99%
EY 12.29 13.39 12.47 11.40 11.17 10.47 9.81 16.26%
DY 4.49 4.15 3.92 3.36 3.67 3.71 4.23 4.06%
P/NAPS 1.24 1.23 1.35 1.48 1.39 1.26 1.15 5.16%

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