[APM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 14.33%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 943,526 954,667 931,740 909,985 839,243 815,382 807,127 10.91%
PBT 80,395 93,094 90,885 89,403 78,508 69,991 69,775 9.85%
Tax -22,823 -22,978 -22,111 -21,102 -19,172 -19,018 -18,774 13.83%
NP 57,572 70,116 68,774 68,301 59,336 50,973 51,001 8.37%
-
NP to SH 51,169 64,249 62,480 61,441 53,738 45,909 47,023 5.76%
-
Tax Rate 28.39% 24.68% 24.33% 23.60% 24.42% 27.17% 26.91% -
Total Cost 885,954 884,551 862,966 841,684 779,907 764,409 756,126 11.08%
-
Net Worth 600,534 597,491 589,667 588,946 569,415 551,530 538,038 7.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 29,710 29,728 29,728 27,856 27,856 26,039 26,039 9.14%
Div Payout % 58.06% 46.27% 47.58% 45.34% 51.84% 56.72% 55.38% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 600,534 597,491 589,667 588,946 569,415 551,530 538,038 7.56%
NOSH 198,196 197,844 197,875 198,298 198,402 199,108 200,014 -0.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.10% 7.34% 7.38% 7.51% 7.07% 6.25% 6.32% -
ROE 8.52% 10.75% 10.60% 10.43% 9.44% 8.32% 8.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 476.06 482.53 470.87 458.90 423.00 409.52 403.53 11.59%
EPS 25.82 32.47 31.58 30.98 27.09 23.06 23.51 6.41%
DPS 15.00 15.00 15.00 14.00 14.00 13.00 13.00 9.96%
NAPS 3.03 3.02 2.98 2.97 2.87 2.77 2.69 8.21%
Adjusted Per Share Value based on latest NOSH - 198,298
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 468.02 473.55 462.17 451.38 416.29 404.46 400.36 10.91%
EPS 25.38 31.87 30.99 30.48 26.66 22.77 23.32 5.77%
DPS 14.74 14.75 14.75 13.82 13.82 12.92 12.92 9.13%
NAPS 2.9788 2.9637 2.9249 2.9214 2.8245 2.7358 2.6688 7.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.49 1.85 2.05 2.20 2.33 2.01 2.35 -
P/RPS 0.31 0.38 0.44 0.48 0.55 0.49 0.58 -34.01%
P/EPS 5.77 5.70 6.49 7.10 8.60 8.72 10.00 -30.57%
EY 17.33 17.55 15.40 14.08 11.62 11.47 10.00 44.03%
DY 10.07 8.11 7.32 6.36 6.01 6.47 5.53 48.84%
P/NAPS 0.49 0.61 0.69 0.74 0.81 0.73 0.87 -31.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 28/08/08 28/05/08 26/02/08 16/11/07 16/08/07 -
Price 1.53 1.53 2.11 2.16 2.05 2.33 1.94 -
P/RPS 0.32 0.32 0.45 0.47 0.48 0.57 0.48 -23.59%
P/EPS 5.93 4.71 6.68 6.97 7.57 10.11 8.25 -19.67%
EY 16.87 21.23 14.96 14.34 13.21 9.90 12.12 24.53%
DY 9.80 9.80 7.11 6.48 6.83 5.58 6.70 28.70%
P/NAPS 0.50 0.51 0.71 0.73 0.71 0.84 0.72 -21.49%

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