[APM] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.15%
YoY- -9.62%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 866,129 960,265 806,366 918,946 970,402 776,236 678,956 4.13%
PBT 93,934 88,865 69,417 82,866 89,253 75,761 68,301 5.44%
Tax -22,005 -21,901 -16,826 -19,577 -22,554 -18,589 -16,554 4.85%
NP 71,929 66,964 52,590 63,289 66,698 57,172 51,746 5.63%
-
NP to SH 62,926 61,486 47,472 60,277 66,693 57,172 51,746 3.31%
-
Tax Rate 23.43% 24.65% 24.24% 23.62% 25.27% 24.54% 24.24% -
Total Cost 794,200 893,301 753,776 855,657 903,704 719,064 627,209 4.00%
-
Net Worth 621,506 597,970 553,130 529,136 481,271 432,816 400,788 7.57%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 15,784 15,840 13,312 13,412 13,424 13,420 13,426 2.73%
Div Payout % 25.08% 25.76% 28.04% 22.25% 20.13% 23.47% 25.95% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 621,506 597,970 553,130 529,136 481,271 432,816 400,788 7.57%
NOSH 197,303 198,003 199,685 201,192 201,368 201,309 201,401 -0.34%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.30% 6.97% 6.52% 6.89% 6.87% 7.37% 7.62% -
ROE 10.12% 10.28% 8.58% 11.39% 13.86% 13.21% 12.91% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 438.98 484.97 403.82 456.75 481.90 385.59 337.12 4.49%
EPS 31.89 31.05 23.77 29.96 33.12 28.40 25.69 3.66%
DPS 8.00 8.00 6.67 6.67 6.67 6.67 6.67 3.07%
NAPS 3.15 3.02 2.77 2.63 2.39 2.15 1.99 7.94%
Adjusted Per Share Value based on latest NOSH - 201,174
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 429.63 476.32 399.98 455.83 481.35 385.04 336.78 4.13%
EPS 31.21 30.50 23.55 29.90 33.08 28.36 25.67 3.30%
DPS 7.83 7.86 6.60 6.65 6.66 6.66 6.66 2.73%
NAPS 3.0829 2.9661 2.7437 2.6247 2.3873 2.1469 1.988 7.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.14 1.85 2.01 2.29 2.54 2.43 2.73 -
P/RPS 0.49 0.38 0.50 0.50 0.53 0.63 0.81 -8.02%
P/EPS 6.71 5.96 8.45 7.64 7.67 8.56 10.63 -7.37%
EY 14.90 16.79 11.83 13.08 13.04 11.69 9.41 7.95%
DY 3.74 4.32 3.32 2.91 2.62 2.74 2.44 7.37%
P/NAPS 0.68 0.61 0.73 0.87 1.06 1.13 1.37 -11.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 16/11/07 16/11/06 16/11/05 18/11/04 14/11/03 -
Price 2.35 1.53 2.33 2.25 2.60 2.40 2.78 -
P/RPS 0.54 0.32 0.58 0.49 0.54 0.62 0.82 -6.71%
P/EPS 7.37 4.93 9.80 7.51 7.85 8.45 10.82 -6.19%
EY 13.57 20.30 10.20 13.32 12.74 11.83 9.24 6.60%
DY 3.40 5.23 2.86 2.96 2.56 2.78 2.40 5.97%
P/NAPS 0.75 0.51 0.84 0.86 1.09 1.12 1.40 -9.87%

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