[APM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 31.45%
YoY- 403.68%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 282,866 306,331 287,933 268,936 223,327 234,468 210,607 5.03%
PBT 31,447 45,000 45,746 30,181 13,746 26,445 17,928 9.80%
Tax -7,126 -3,912 -10,901 -1,850 -6,397 -6,552 -6,398 1.81%
NP 24,321 41,088 34,845 28,331 7,349 19,893 11,530 13.23%
-
NP to SH 21,848 37,223 30,342 25,456 5,054 18,134 10,305 13.32%
-
Tax Rate 22.66% 8.69% 23.83% 6.13% 46.54% 24.78% 35.69% -
Total Cost 258,545 265,243 253,088 240,605 215,978 214,575 199,077 4.44%
-
Net Worth 888,879 823,916 737,995 642,768 600,534 569,415 537,303 8.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 32,305 - 23,490 19,596 17,837 17,856 16,038 12.36%
Div Payout % 147.86% - 77.42% 76.98% 352.94% 98.47% 155.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 888,879 823,916 737,995 642,768 600,534 569,415 537,303 8.74%
NOSH 195,788 195,704 195,754 195,966 198,196 198,402 200,486 -0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.60% 13.41% 12.10% 10.53% 3.29% 8.48% 5.47% -
ROE 2.46% 4.52% 4.11% 3.96% 0.84% 3.18% 1.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 144.48 156.53 147.09 137.24 112.68 118.18 105.05 5.45%
EPS 11.16 19.02 15.50 12.99 2.55 9.14 5.14 13.77%
DPS 16.50 0.00 12.00 10.00 9.00 9.00 8.00 12.81%
NAPS 4.54 4.21 3.77 3.28 3.03 2.87 2.68 9.17%
Adjusted Per Share Value based on latest NOSH - 195,966
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 140.31 151.95 142.82 133.40 110.78 116.30 104.47 5.03%
EPS 10.84 18.46 15.05 12.63 2.51 9.00 5.11 13.34%
DPS 16.02 0.00 11.65 9.72 8.85 8.86 7.96 12.35%
NAPS 4.4091 4.0869 3.6607 3.1883 2.9788 2.8245 2.6652 8.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.71 4.45 5.70 2.66 1.49 2.33 2.29 -
P/RPS 3.26 2.84 3.88 1.94 1.32 1.97 2.18 6.93%
P/EPS 42.21 23.40 36.77 20.48 58.43 25.49 44.55 -0.89%
EY 2.37 4.27 2.72 4.88 1.71 3.92 2.24 0.94%
DY 3.50 0.00 2.11 3.76 6.04 3.86 3.49 0.04%
P/NAPS 1.04 1.06 1.51 0.81 0.49 0.81 0.85 3.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 23/02/11 25/02/10 25/02/09 26/02/08 22/02/07 -
Price 5.33 4.31 5.10 3.78 1.53 2.05 2.54 -
P/RPS 3.69 2.75 3.47 2.75 1.36 1.73 2.42 7.27%
P/EPS 47.76 22.66 32.90 29.10 60.00 22.43 49.42 -0.56%
EY 2.09 4.41 3.04 3.44 1.67 4.46 2.02 0.56%
DY 3.10 0.00 2.35 2.65 5.88 4.39 3.15 -0.26%
P/NAPS 1.17 1.02 1.35 1.15 0.50 0.71 0.95 3.52%

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