[APM] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -85.52%
YoY- -38.23%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 233,023 214,005 176,427 159,656 159,656 169,193 129,946 10.21%
PBT 19,697 20,773 15,906 14,569 23,508 17,114 10,902 10.35%
Tax -4,573 -5,055 -4,119 -4,073 -6,516 -5,026 -2,936 7.66%
NP 15,124 15,718 11,787 10,496 16,992 12,088 7,966 11.27%
-
NP to SH 14,443 15,520 11,787 10,496 16,992 12,088 7,966 10.42%
-
Tax Rate 23.22% 24.33% 25.90% 27.96% 27.72% 29.37% 26.93% -
Total Cost 217,899 198,287 164,640 149,160 142,664 157,105 121,980 10.14%
-
Net Worth 402,873 464,996 414,355 378,706 336,614 290,112 252,088 8.12%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 402,873 464,996 414,355 378,706 336,614 290,112 252,088 8.12%
NOSH 201,436 201,297 201,143 201,439 201,565 201,466 201,670 -0.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.49% 7.34% 6.68% 6.57% 10.64% 7.14% 6.13% -
ROE 3.59% 3.34% 2.84% 2.77% 5.05% 4.17% 3.16% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 115.68 106.31 87.71 79.26 79.21 83.98 64.43 10.24%
EPS 7.51 7.71 5.86 5.21 8.43 6.00 3.95 11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.31 2.06 1.88 1.67 1.44 1.25 8.14%
Adjusted Per Share Value based on latest NOSH - 201,439
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 115.59 106.15 87.51 79.19 79.19 83.93 64.46 10.21%
EPS 7.16 7.70 5.85 5.21 8.43 6.00 3.95 10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9984 2.3065 2.0553 1.8785 1.6697 1.439 1.2504 8.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.64 2.69 2.60 2.50 2.80 1.74 3.00 -
P/RPS 2.28 2.53 2.96 3.15 3.54 2.07 4.66 -11.22%
P/EPS 36.82 34.89 44.37 47.98 33.21 29.00 75.95 -11.36%
EY 2.72 2.87 2.25 2.08 3.01 3.45 1.32 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.16 1.26 1.33 1.68 1.21 2.40 -9.47%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 19/05/05 31/05/04 21/05/03 15/05/02 24/05/01 25/05/00 -
Price 2.70 2.42 2.54 2.50 3.58 1.63 2.42 -
P/RPS 2.33 2.28 2.90 3.15 4.52 1.94 3.76 -7.66%
P/EPS 37.66 31.39 43.34 47.98 42.47 27.17 61.27 -7.78%
EY 2.66 3.19 2.31 2.08 2.35 3.68 1.63 8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.05 1.23 1.33 2.14 1.13 1.94 -5.86%

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