[APM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 42.79%
YoY- 152.73%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,141,308 1,108,376 1,204,636 1,140,512 763,352 925,440 642,472 10.04%
PBT 158,084 174,040 170,336 148,504 60,056 83,964 40,384 25.51%
Tax -35,208 -32,044 -41,980 -32,644 -13,388 -17,256 -9,536 24.29%
NP 122,876 141,996 128,356 115,860 46,668 66,708 30,848 25.87%
-
NP to SH 112,568 130,284 111,052 103,740 41,048 60,600 29,788 24.77%
-
Tax Rate 22.27% 18.41% 24.65% 21.98% 22.29% 20.55% 23.61% -
Total Cost 1,018,432 966,380 1,076,280 1,024,652 716,684 858,732 611,624 8.86%
-
Net Worth 910,016 857,337 766,955 667,459 601,088 588,946 544,511 8.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 910,016 857,337 766,955 667,459 601,088 588,946 544,511 8.92%
NOSH 195,702 195,739 195,651 195,735 197,726 198,298 200,188 -0.37%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.77% 12.81% 10.66% 10.16% 6.11% 7.21% 4.80% -
ROE 12.37% 15.20% 14.48% 15.54% 6.83% 10.29% 5.47% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 583.19 566.25 615.70 582.68 386.06 466.69 320.93 10.45%
EPS 57.52 66.56 56.76 53.00 20.76 30.56 14.88 25.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.65 4.38 3.92 3.41 3.04 2.97 2.72 9.33%
Adjusted Per Share Value based on latest NOSH - 195,735
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 566.13 549.79 597.54 565.73 378.65 459.05 318.69 10.04%
EPS 55.84 64.63 55.09 51.46 20.36 30.06 14.78 24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.514 4.2527 3.8043 3.3108 2.9816 2.9214 2.701 8.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.95 4.59 5.28 3.97 1.50 2.20 2.46 -
P/RPS 0.85 0.81 0.86 0.68 0.39 0.47 0.77 1.65%
P/EPS 8.61 6.90 9.30 7.49 7.23 7.20 16.53 -10.29%
EY 11.62 14.50 10.75 13.35 13.84 13.89 6.05 11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.35 1.16 0.49 0.74 0.90 2.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 17/05/12 18/05/11 26/05/10 28/05/09 28/05/08 24/05/07 -
Price 5.44 4.70 4.82 4.31 1.80 2.16 2.44 -
P/RPS 0.93 0.83 0.78 0.74 0.47 0.46 0.76 3.41%
P/EPS 9.46 7.06 8.49 8.13 8.67 7.07 16.40 -8.75%
EY 10.57 14.16 11.78 12.30 11.53 14.15 6.10 9.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.07 1.23 1.26 0.59 0.73 0.90 4.46%

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