[APM] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.94%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 277,094 301,159 285,128 190,838 231,360 160,618 233,023 2.92%
PBT 43,510 42,584 37,126 15,014 20,991 10,096 19,697 14.10%
Tax -8,011 -10,495 -8,161 -3,347 -4,314 -2,384 -4,573 9.78%
NP 35,499 32,089 28,965 11,667 16,677 7,712 15,124 15.26%
-
NP to SH 32,571 27,763 25,935 10,262 15,150 7,447 14,443 14.50%
-
Tax Rate 18.41% 24.65% 21.98% 22.29% 20.55% 23.61% 23.22% -
Total Cost 241,595 269,070 256,163 179,171 214,683 152,906 217,899 1.73%
-
Net Worth 857,337 766,955 667,459 601,088 588,946 544,511 402,873 13.40%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 857,337 766,955 667,459 601,088 588,946 544,511 402,873 13.40%
NOSH 195,739 195,651 195,735 197,726 198,298 200,188 201,436 -0.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.81% 10.66% 10.16% 6.11% 7.21% 4.80% 6.49% -
ROE 3.80% 3.62% 3.89% 1.71% 2.57% 1.37% 3.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 141.56 153.93 145.67 96.52 116.67 80.23 115.68 3.41%
EPS 16.64 14.19 13.25 5.19 7.64 3.72 7.51 14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.38 3.92 3.41 3.04 2.97 2.72 2.00 13.94%
Adjusted Per Share Value based on latest NOSH - 197,726
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 137.45 149.38 141.43 94.66 114.76 79.67 115.59 2.92%
EPS 16.16 13.77 12.86 5.09 7.51 3.69 7.16 14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2527 3.8043 3.3108 2.9816 2.9214 2.701 1.9984 13.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.59 5.28 3.97 1.50 2.20 2.46 2.64 -
P/RPS 3.24 3.43 2.73 1.55 1.89 3.07 2.28 6.02%
P/EPS 27.58 37.21 29.96 28.90 28.80 66.13 36.82 -4.69%
EY 3.63 2.69 3.34 3.46 3.47 1.51 2.72 4.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.35 1.16 0.49 0.74 0.90 1.32 -3.73%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 18/05/11 26/05/10 28/05/09 28/05/08 24/05/07 25/05/06 -
Price 4.70 4.82 4.31 1.80 2.16 2.44 2.70 -
P/RPS 3.32 3.13 2.96 1.86 1.85 3.04 2.33 6.07%
P/EPS 28.25 33.97 32.53 34.68 28.27 65.59 37.66 -4.67%
EY 3.54 2.94 3.07 2.88 3.54 1.52 2.66 4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.23 1.26 0.59 0.73 0.90 1.35 -3.79%

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