[APM] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.34%
YoY- -48.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,140,512 763,352 925,440 642,472 932,092 856,020 705,708 8.32%
PBT 148,504 60,056 83,964 40,384 78,788 83,092 63,624 15.16%
Tax -32,644 -13,388 -17,256 -9,536 -18,292 -20,220 -16,476 12.06%
NP 115,860 46,668 66,708 30,848 60,496 62,872 47,148 16.15%
-
NP to SH 103,740 41,048 60,600 29,788 57,772 62,080 47,148 14.03%
-
Tax Rate 21.98% 22.29% 20.55% 23.61% 23.22% 24.33% 25.90% -
Total Cost 1,024,652 716,684 858,732 611,624 871,596 793,148 658,560 7.64%
-
Net Worth 667,459 601,088 588,946 544,511 402,873 464,996 414,355 8.26%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 667,459 601,088 588,946 544,511 402,873 464,996 414,355 8.26%
NOSH 195,735 197,726 198,298 200,188 201,436 201,297 201,143 -0.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.16% 6.11% 7.21% 4.80% 6.49% 7.34% 6.68% -
ROE 15.54% 6.83% 10.29% 5.47% 14.34% 13.35% 11.38% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 582.68 386.06 466.69 320.93 462.72 425.25 350.85 8.81%
EPS 53.00 20.76 30.56 14.88 30.04 30.84 23.44 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.04 2.97 2.72 2.00 2.31 2.06 8.75%
Adjusted Per Share Value based on latest NOSH - 200,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 565.73 378.65 459.05 318.69 462.35 424.61 350.05 8.32%
EPS 51.46 20.36 30.06 14.78 28.66 30.79 23.39 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3108 2.9816 2.9214 2.701 1.9984 2.3065 2.0553 8.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.97 1.50 2.20 2.46 2.64 2.69 2.60 -
P/RPS 0.68 0.39 0.47 0.77 0.57 0.63 0.74 -1.39%
P/EPS 7.49 7.23 7.20 16.53 9.21 8.72 11.09 -6.32%
EY 13.35 13.84 13.89 6.05 10.86 11.46 9.02 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.49 0.74 0.90 1.32 1.16 1.26 -1.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 28/05/08 24/05/07 25/05/06 19/05/05 31/05/04 -
Price 4.31 1.80 2.16 2.44 2.70 2.42 2.54 -
P/RPS 0.74 0.47 0.46 0.76 0.58 0.57 0.72 0.45%
P/EPS 8.13 8.67 7.07 16.40 9.41 7.85 10.84 -4.67%
EY 12.30 11.53 14.15 6.10 10.62 12.74 9.23 4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.59 0.73 0.90 1.35 1.05 1.23 0.40%

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