[APM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 140.91%
YoY- 124.52%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 623,609 555,555 578,519 599,436 403,851 470,497 378,000 8.69%
PBT 88,506 85,815 83,662 91,259 40,232 43,130 30,753 19.24%
Tax -19,664 -18,140 -19,733 -21,325 -8,118 -10,289 -7,350 17.80%
NP 68,842 67,675 63,929 69,934 32,114 32,841 23,403 19.68%
-
NP to SH 63,024 62,088 55,832 62,481 27,829 30,050 21,308 19.79%
-
Tax Rate 22.22% 21.14% 23.59% 23.37% 20.18% 23.86% 23.90% -
Total Cost 554,767 487,880 514,590 529,502 371,737 437,656 354,597 7.73%
-
Net Worth 919,629 855,104 774,955 688,797 608,327 590,303 537,697 9.34%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 78,266 19,567 19,569 15,654 11,850 11,885 9,994 40.87%
Div Payout % 124.19% 31.52% 35.05% 25.05% 42.58% 39.55% 46.90% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 919,629 855,104 774,955 688,797 608,327 590,303 537,697 9.34%
NOSH 195,665 195,676 195,695 195,681 197,508 198,088 199,887 -0.35%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.04% 12.18% 11.05% 11.67% 7.95% 6.98% 6.19% -
ROE 6.85% 7.26% 7.20% 9.07% 4.57% 5.09% 3.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 318.71 283.92 295.62 306.33 204.47 237.52 189.11 9.08%
EPS 32.21 31.73 28.53 31.93 14.09 15.17 10.66 20.21%
DPS 40.00 10.00 10.00 8.00 6.00 6.00 5.00 41.37%
NAPS 4.70 4.37 3.96 3.52 3.08 2.98 2.69 9.73%
Adjusted Per Share Value based on latest NOSH - 195,642
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 309.33 275.57 286.96 297.34 200.32 233.38 187.50 8.69%
EPS 31.26 30.80 27.69 30.99 13.80 14.91 10.57 19.78%
DPS 38.82 9.71 9.71 7.77 5.88 5.90 4.96 40.86%
NAPS 4.5617 4.2416 3.844 3.4167 3.0175 2.9281 2.6671 9.34%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.99 4.74 4.88 4.16 1.80 2.05 2.35 -
P/RPS 1.57 1.67 1.65 1.36 0.88 0.86 1.24 4.00%
P/EPS 15.49 14.94 17.10 13.03 12.78 13.51 22.05 -5.71%
EY 6.45 6.69 5.85 7.68 7.83 7.40 4.54 6.02%
DY 8.02 2.11 2.05 1.92 3.33 2.93 2.13 24.70%
P/NAPS 1.06 1.08 1.23 1.18 0.58 0.69 0.87 3.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 15/08/12 18/08/11 18/08/10 21/08/09 28/08/08 16/08/07 -
Price 5.40 5.00 4.90 4.91 1.91 2.11 1.94 -
P/RPS 1.69 1.76 1.66 1.60 0.93 0.89 1.03 8.59%
P/EPS 16.76 15.76 17.17 15.38 13.56 13.91 18.20 -1.36%
EY 5.96 6.35 5.82 6.50 7.38 7.19 5.49 1.37%
DY 7.41 2.00 2.04 1.63 3.14 2.84 2.58 19.20%
P/NAPS 1.15 1.14 1.24 1.39 0.62 0.71 0.72 8.10%

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