[APM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.59%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 840,281 875,738 890,913 649,597 720,199 604,775 689,210 3.35%
PBT 128,077 130,036 138,783 70,451 66,649 52,063 62,150 12.79%
Tax -27,212 -33,441 -33,294 -16,504 -16,426 -12,620 -14,683 10.81%
NP 100,865 96,595 105,489 53,947 50,223 39,443 47,467 13.37%
-
NP to SH 91,753 82,669 94,147 47,195 46,115 35,604 45,208 12.50%
-
Tax Rate 21.25% 25.72% 23.99% 23.43% 24.65% 24.24% 23.63% -
Total Cost 739,416 779,143 785,424 595,650 669,976 565,332 641,743 2.38%
-
Net Worth 782,699 788,721 706,444 621,506 597,970 553,130 529,136 6.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,567 43,056 15,655 11,838 11,880 9,984 10,059 11.71%
Div Payout % 21.33% 52.08% 16.63% 25.08% 25.76% 28.04% 22.25% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 782,699 788,721 706,444 621,506 597,970 553,130 529,136 6.73%
NOSH 195,674 195,712 195,691 197,303 198,003 199,685 201,192 -0.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.00% 11.03% 11.84% 8.30% 6.97% 6.52% 6.89% -
ROE 11.72% 10.48% 13.33% 7.59% 7.71% 6.44% 8.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 429.43 447.46 455.26 329.24 363.73 302.86 342.56 3.83%
EPS 46.89 42.24 48.11 23.92 23.29 17.83 22.47 13.03%
DPS 10.00 22.00 8.00 6.00 6.00 5.00 5.00 12.23%
NAPS 4.00 4.03 3.61 3.15 3.02 2.77 2.63 7.23%
Adjusted Per Share Value based on latest NOSH - 197,009
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 416.81 434.39 441.92 322.22 357.24 299.99 341.87 3.35%
EPS 45.51 41.01 46.70 23.41 22.87 17.66 22.42 12.51%
DPS 9.71 21.36 7.77 5.87 5.89 4.95 4.99 11.72%
NAPS 3.8824 3.9123 3.5042 3.0829 2.9661 2.7437 2.6247 6.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.96 4.50 4.73 2.14 1.85 2.01 2.29 -
P/RPS 1.16 1.01 1.04 0.65 0.51 0.66 0.67 9.57%
P/EPS 10.58 10.65 9.83 8.95 7.94 11.27 10.19 0.62%
EY 9.45 9.39 10.17 11.18 12.59 8.87 9.81 -0.62%
DY 2.02 4.89 1.69 2.80 3.24 2.49 2.18 -1.26%
P/NAPS 1.24 1.12 1.31 0.68 0.61 0.73 0.87 6.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 18/11/10 18/11/09 17/11/08 16/11/07 16/11/06 -
Price 4.74 4.40 5.36 2.35 1.53 2.33 2.25 -
P/RPS 1.10 0.98 1.18 0.71 0.42 0.77 0.66 8.87%
P/EPS 10.11 10.42 11.14 9.82 6.57 13.07 10.01 0.16%
EY 9.89 9.60 8.98 10.18 15.22 7.65 9.99 -0.16%
DY 2.11 5.00 1.49 2.55 3.92 2.15 2.22 -0.84%
P/NAPS 1.19 1.09 1.48 0.75 0.51 0.84 0.86 5.55%

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