[APM] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.83%
YoY- 71.35%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,259,020 1,123,147 1,182,069 1,178,846 918,533 943,526 839,243 6.98%
PBT 182,004 159,524 175,035 184,529 100,632 80,395 78,508 15.02%
Tax -40,635 -34,337 -37,353 -44,195 -18,354 -22,823 -19,172 13.32%
NP 141,369 125,187 137,682 140,334 82,278 57,572 59,336 15.55%
-
NP to SH 128,290 113,601 119,891 124,489 72,651 51,169 53,738 15.59%
-
Tax Rate 22.33% 21.52% 21.34% 23.95% 18.24% 28.39% 24.42% -
Total Cost 1,117,651 997,960 1,044,387 1,038,512 836,255 885,954 779,907 6.17%
-
Net Worth 988,198 888,463 829,675 737,814 645,961 599,775 572,274 9.52%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 82,186 46,967 62,617 39,141 31,510 29,691 27,915 19.69%
Div Payout % 64.06% 41.34% 52.23% 31.44% 43.37% 58.03% 51.95% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 988,198 888,463 829,675 737,814 645,961 599,775 572,274 9.52%
NOSH 195,682 195,696 195,678 195,706 196,939 197,945 199,398 -0.31%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.23% 11.15% 11.65% 11.90% 8.96% 6.10% 7.07% -
ROE 12.98% 12.79% 14.45% 16.87% 11.25% 8.53% 9.39% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 643.40 573.92 604.09 602.35 466.40 476.66 420.89 7.32%
EPS 65.56 58.05 61.27 63.61 36.89 25.85 26.95 15.95%
DPS 42.00 24.00 32.00 20.00 16.00 15.00 14.00 20.07%
NAPS 5.05 4.54 4.24 3.77 3.28 3.03 2.87 9.86%
Adjusted Per Share Value based on latest NOSH - 195,754
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 624.51 557.12 586.34 584.75 455.62 468.02 416.29 6.98%
EPS 63.64 56.35 59.47 61.75 36.04 25.38 26.66 15.59%
DPS 40.77 23.30 31.06 19.42 15.63 14.73 13.85 19.69%
NAPS 4.9018 4.4071 4.1155 3.6598 3.2042 2.9751 2.8387 9.52%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.79 4.71 4.45 5.70 2.66 1.49 2.33 -
P/RPS 0.90 0.82 0.74 0.95 0.57 0.31 0.55 8.54%
P/EPS 8.83 8.11 7.26 8.96 7.21 5.76 8.65 0.34%
EY 11.32 12.32 13.77 11.16 13.87 17.35 11.57 -0.36%
DY 7.25 5.10 7.19 3.51 6.02 10.07 6.01 3.17%
P/NAPS 1.15 1.04 1.05 1.51 0.81 0.49 0.81 6.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 24/02/12 23/02/11 25/02/10 25/02/09 26/02/08 -
Price 6.12 5.33 4.31 5.10 3.78 1.53 2.05 -
P/RPS 0.95 0.93 0.71 0.85 0.81 0.32 0.49 11.65%
P/EPS 9.33 9.18 7.03 8.02 10.25 5.92 7.61 3.45%
EY 10.71 10.89 14.22 12.47 9.76 16.90 13.15 -3.35%
DY 6.86 4.50 7.42 3.92 4.23 9.80 6.83 0.07%
P/NAPS 1.21 1.17 1.02 1.35 1.15 0.50 0.71 9.28%

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