[APM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.09%
YoY- 71.35%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,163,671 1,157,929 1,194,877 1,178,846 1,159,849 1,114,118 1,012,823 9.68%
PBT 175,782 176,932 189,987 184,529 168,964 151,659 122,744 27.02%
Tax -44,342 -42,603 -46,529 -44,195 -35,144 -31,561 -23,168 54.09%
NP 131,440 134,329 143,458 140,334 133,820 120,098 99,576 20.31%
-
NP to SH 113,011 117,840 126,317 124,489 119,603 107,303 88,324 17.84%
-
Tax Rate 25.23% 24.08% 24.49% 23.95% 20.80% 20.81% 18.88% -
Total Cost 1,032,231 1,023,600 1,051,419 1,038,512 1,026,029 994,020 913,247 8.49%
-
Net Worth 788,862 775,127 766,955 737,995 706,515 688,661 667,459 11.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 19,573 43,064 39,141 39,141 35,248 35,248 31,426 -27.04%
Div Payout % 17.32% 36.54% 30.99% 31.44% 29.47% 32.85% 35.58% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 788,862 775,127 766,955 737,995 706,515 688,661 667,459 11.77%
NOSH 195,747 195,739 195,651 195,754 195,710 195,642 195,735 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.30% 11.60% 12.01% 11.90% 11.54% 10.78% 9.83% -
ROE 14.33% 15.20% 16.47% 16.87% 16.93% 15.58% 13.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 594.48 591.57 610.72 602.21 592.63 569.47 517.44 9.68%
EPS 57.73 60.20 64.56 63.59 61.11 54.85 45.12 17.83%
DPS 10.00 22.00 20.00 20.00 18.00 18.00 16.00 -26.87%
NAPS 4.03 3.96 3.92 3.77 3.61 3.52 3.41 11.76%
Adjusted Per Share Value based on latest NOSH - 195,754
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 577.22 574.37 592.70 584.75 575.32 552.64 502.39 9.68%
EPS 56.06 58.45 62.66 61.75 59.33 53.23 43.81 17.84%
DPS 9.71 21.36 19.42 19.42 17.48 17.48 15.59 -27.04%
NAPS 3.913 3.8449 3.8043 3.6607 3.5045 3.416 3.3108 11.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.50 4.88 5.28 5.70 4.73 4.16 3.97 -
P/RPS 0.76 0.82 0.86 0.95 0.80 0.73 0.77 -0.86%
P/EPS 7.79 8.11 8.18 8.96 7.74 7.58 8.80 -7.79%
EY 12.83 12.34 12.23 11.16 12.92 13.18 11.37 8.37%
DY 2.22 4.51 3.79 3.51 3.81 4.33 4.03 -32.77%
P/NAPS 1.12 1.23 1.35 1.51 1.31 1.18 1.16 -2.31%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 18/05/11 23/02/11 18/11/10 18/08/10 26/05/10 -
Price 4.40 4.90 4.82 5.10 5.36 4.91 4.31 -
P/RPS 0.74 0.83 0.79 0.85 0.90 0.86 0.83 -7.35%
P/EPS 7.62 8.14 7.47 8.02 8.77 8.95 9.55 -13.96%
EY 13.12 12.29 13.39 12.47 11.40 11.17 10.47 16.21%
DY 2.27 4.49 4.15 3.92 3.36 3.67 3.71 -27.90%
P/NAPS 1.09 1.24 1.23 1.35 1.48 1.39 1.26 -9.20%

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