[APM] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 839,243 899,817 970,646 664,399 696,038 659,584 619,821 4.42%
PBT 78,508 80,078 89,921 64,481 90,468 79,617 55,333 5.12%
Tax -19,172 -21,081 -17,959 -15,799 -17,972 -22,773 -13,660 4.95%
NP 59,336 58,997 71,962 48,682 72,496 56,844 41,673 5.17%
-
NP to SH 53,738 55,513 70,074 48,682 72,496 56,844 41,673 3.69%
-
Tax Rate 24.42% 26.33% 19.97% 24.50% 19.87% 28.60% 24.69% -
Total Cost 779,907 840,820 898,684 615,717 623,542 602,740 578,148 4.36%
-
Net Worth 572,274 538,844 503,328 402,829 376,985 318,487 278,229 10.84%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 27,915 26,137 26,173 22,155 28,223 22,173 18,145 6.34%
Div Payout % 51.95% 47.08% 37.35% 45.51% 38.93% 39.01% 43.54% -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 572,274 538,844 503,328 402,829 376,985 318,487 278,229 10.84%
NOSH 199,398 201,061 201,331 201,414 201,596 201,574 201,615 -0.15%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.07% 6.56% 7.41% 7.33% 10.42% 8.62% 6.72% -
ROE 9.39% 10.30% 13.92% 12.09% 19.23% 17.85% 14.98% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 420.89 447.53 482.11 329.87 345.26 327.22 307.43 4.58%
EPS 26.95 27.61 34.80 24.17 35.96 28.20 20.67 3.86%
DPS 14.00 13.00 13.00 11.00 14.00 11.00 9.00 6.51%
NAPS 2.87 2.68 2.50 2.00 1.87 1.58 1.38 11.02%
Adjusted Per Share Value based on latest NOSH - 201,469
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 416.29 446.34 481.47 329.56 345.26 327.17 307.45 4.42%
EPS 26.66 27.54 34.76 24.15 35.96 28.20 20.67 3.70%
DPS 13.85 12.97 12.98 10.99 14.00 11.00 9.00 6.34%
NAPS 2.8387 2.6728 2.4967 1.9982 1.87 1.5798 1.3801 10.84%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.33 2.29 2.52 2.80 3.04 2.14 1.88 -
P/RPS 0.55 0.51 0.52 0.85 0.88 0.65 0.61 -1.46%
P/EPS 8.65 8.29 7.24 11.58 8.45 7.59 9.10 -0.72%
EY 11.57 12.06 13.81 8.63 11.83 13.18 10.99 0.73%
DY 6.01 5.68 5.16 3.93 4.61 5.14 4.79 3.29%
P/NAPS 0.81 0.85 1.01 1.40 1.63 1.35 1.36 -7.13%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/08 22/02/07 28/02/05 25/02/04 26/02/03 27/02/02 22/02/01 -
Price 2.05 2.54 2.50 2.73 2.86 2.28 1.71 -
P/RPS 0.49 0.57 0.52 0.83 0.83 0.70 0.56 -1.88%
P/EPS 7.61 9.20 7.18 11.29 7.95 8.09 8.27 -1.18%
EY 13.15 10.87 13.92 8.85 12.57 12.37 12.09 1.20%
DY 6.83 5.12 5.20 4.03 4.90 4.82 5.26 3.80%
P/NAPS 0.71 0.95 1.00 1.37 1.53 1.44 1.24 -7.65%

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