[APM] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.78%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,182,069 1,178,846 918,533 943,526 839,243 899,817 970,646 3.33%
PBT 175,035 184,529 100,632 80,395 78,508 80,078 89,921 11.73%
Tax -37,353 -44,195 -18,354 -22,823 -19,172 -21,081 -17,959 12.97%
NP 137,682 140,334 82,278 57,572 59,336 58,997 71,962 11.41%
-
NP to SH 119,891 124,489 72,651 51,169 53,738 55,513 70,074 9.35%
-
Tax Rate 21.34% 23.95% 18.24% 28.39% 24.42% 26.33% 19.97% -
Total Cost 1,044,387 1,038,512 836,255 885,954 779,907 840,820 898,684 2.53%
-
Net Worth 829,675 737,814 645,961 599,775 572,274 538,844 503,405 8.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 62,617 39,141 31,510 29,691 27,915 26,137 26,177 15.63%
Div Payout % 52.23% 31.44% 43.37% 58.03% 51.95% 47.08% 37.36% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 829,675 737,814 645,961 599,775 572,274 538,844 503,405 8.67%
NOSH 195,678 195,706 196,939 197,945 199,398 201,061 201,362 -0.47%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.65% 11.90% 8.96% 6.10% 7.07% 6.56% 7.41% -
ROE 14.45% 16.87% 11.25% 8.53% 9.39% 10.30% 13.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 604.09 602.35 466.40 476.66 420.89 447.53 482.04 3.83%
EPS 61.27 63.61 36.89 25.85 26.95 27.61 34.80 9.88%
DPS 32.00 20.00 16.00 15.00 14.00 13.00 13.00 16.19%
NAPS 4.24 3.77 3.28 3.03 2.87 2.68 2.50 9.19%
Adjusted Per Share Value based on latest NOSH - 198,196
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 586.34 584.75 455.62 468.02 416.29 446.34 481.47 3.33%
EPS 59.47 61.75 36.04 25.38 26.66 27.54 34.76 9.35%
DPS 31.06 19.42 15.63 14.73 13.85 12.97 12.98 15.64%
NAPS 4.1155 3.6598 3.2042 2.9751 2.8387 2.6728 2.497 8.68%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.45 5.70 2.66 1.49 2.33 2.29 2.52 -
P/RPS 0.74 0.95 0.57 0.31 0.55 0.51 0.52 6.05%
P/EPS 7.26 8.96 7.21 5.76 8.65 8.29 7.24 0.04%
EY 13.77 11.16 13.87 17.35 11.57 12.06 13.81 -0.04%
DY 7.19 3.51 6.02 10.07 6.01 5.68 5.16 5.68%
P/NAPS 1.05 1.51 0.81 0.49 0.81 0.85 1.01 0.64%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 25/02/10 25/02/09 26/02/08 22/02/07 23/02/06 -
Price 4.31 5.10 3.78 1.53 2.05 2.54 2.42 -
P/RPS 0.71 0.85 0.81 0.32 0.49 0.57 0.50 6.01%
P/EPS 7.03 8.02 10.25 5.92 7.61 9.20 6.95 0.19%
EY 14.22 12.47 9.76 16.90 13.15 10.87 14.38 -0.18%
DY 7.42 3.92 4.23 9.80 6.83 5.12 5.37 5.53%
P/NAPS 1.02 1.35 1.15 0.50 0.71 0.95 0.97 0.84%

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