[APM] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.55%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 970,646 789,049 664,399 696,038 659,584 619,821 428,844 -0.86%
PBT 89,921 76,831 64,481 90,468 79,617 55,333 31,069 -1.12%
Tax -17,959 -18,163 -15,799 -17,972 -22,773 -13,660 3,436 -
NP 71,962 58,668 48,682 72,496 56,844 41,673 34,505 -0.77%
-
NP to SH 70,074 58,668 48,682 72,496 56,844 41,673 34,505 -0.75%
-
Tax Rate 19.97% 23.64% 24.50% 19.87% 28.60% 24.69% -11.06% -
Total Cost 898,684 730,381 615,717 623,542 602,740 578,148 394,339 -0.87%
-
Net Worth 503,405 448,969 402,829 376,985 318,487 278,229 246,176 -0.75%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 26,177 24,159 22,155 28,223 22,173 18,145 - -100.00%
Div Payout % 37.36% 41.18% 45.51% 38.93% 39.01% 43.54% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 503,405 448,969 402,829 376,985 318,487 278,229 246,176 -0.75%
NOSH 201,362 201,331 201,414 201,596 201,574 201,615 201,783 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.41% 7.44% 7.33% 10.42% 8.62% 6.72% 8.05% -
ROE 13.92% 13.07% 12.09% 19.23% 17.85% 14.98% 14.02% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 482.04 391.92 329.87 345.26 327.22 307.43 212.53 -0.86%
EPS 34.80 29.14 24.17 35.96 28.20 20.67 17.10 -0.75%
DPS 13.00 12.00 11.00 14.00 11.00 9.00 0.00 -100.00%
NAPS 2.50 2.23 2.00 1.87 1.58 1.38 1.22 -0.75%
Adjusted Per Share Value based on latest NOSH - 201,593
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 481.47 391.39 329.56 345.26 327.17 307.45 212.72 -0.86%
EPS 34.76 29.10 24.15 35.96 28.20 20.67 17.12 -0.75%
DPS 12.98 11.98 10.99 14.00 11.00 9.00 0.00 -100.00%
NAPS 2.497 2.227 1.9982 1.87 1.5798 1.3801 1.2211 -0.75%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.52 2.55 2.80 3.04 2.14 1.88 0.00 -
P/RPS 0.52 0.65 0.85 0.88 0.65 0.61 0.00 -100.00%
P/EPS 7.24 8.75 11.58 8.45 7.59 9.10 0.00 -100.00%
EY 13.81 11.43 8.63 11.83 13.18 10.99 0.00 -100.00%
DY 5.16 4.71 3.93 4.61 5.14 4.79 0.00 -100.00%
P/NAPS 1.01 1.14 1.40 1.63 1.35 1.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 25/02/04 26/02/03 27/02/02 22/02/01 25/02/00 -
Price 2.42 2.50 2.73 2.86 2.28 1.71 2.83 -
P/RPS 0.50 0.64 0.83 0.83 0.70 0.56 1.33 1.04%
P/EPS 6.95 8.58 11.29 7.95 8.09 8.27 16.55 0.92%
EY 14.38 11.66 8.85 12.57 12.37 12.09 6.04 -0.91%
DY 5.37 4.80 4.03 4.90 4.82 5.26 0.00 -100.00%
P/NAPS 0.97 1.12 1.37 1.53 1.44 1.24 2.32 0.93%

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