[APM] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 6.57%
YoY- 31.26%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 914,895 737,359 683,335 672,852 669,896 598,305 0 -100.00%
PBT 86,888 70,076 66,805 96,586 72,952 51,839 0 -100.00%
Tax -21,075 -17,325 -14,591 -24,985 -18,405 -11,299 0 -100.00%
NP 65,813 52,751 52,214 71,601 54,547 40,540 0 -100.00%
-
NP to SH 65,809 52,751 52,214 71,601 54,547 40,540 0 -100.00%
-
Tax Rate 24.26% 24.72% 21.84% 25.87% 25.23% 21.80% - -
Total Cost 849,082 684,608 631,121 601,251 615,349 557,765 0 -100.00%
-
Net Worth 481,225 432,736 400,913 354,678 304,303 278,337 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 24,169 22,162 24,172 26,195 18,135 16,132 - -100.00%
Div Payout % 36.73% 42.01% 46.30% 36.58% 33.25% 39.79% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 481,225 432,736 400,913 354,678 304,303 278,337 0 -100.00%
NOSH 201,349 201,272 201,464 201,521 201,525 201,693 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.19% 7.15% 7.64% 10.64% 8.14% 6.78% 0.00% -
ROE 13.68% 12.19% 13.02% 20.19% 17.93% 14.57% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 454.38 366.35 339.18 333.89 332.41 296.64 0.00 -100.00%
EPS 32.68 26.21 25.92 35.53 27.07 20.10 0.00 -100.00%
DPS 12.00 11.00 12.00 13.00 9.00 8.00 0.00 -100.00%
NAPS 2.39 2.15 1.99 1.76 1.51 1.38 1.22 -0.71%
Adjusted Per Share Value based on latest NOSH - 201,521
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 453.82 365.75 338.96 333.76 332.29 296.78 0.00 -100.00%
EPS 32.64 26.17 25.90 35.52 27.06 20.11 0.00 -100.00%
DPS 11.99 10.99 11.99 12.99 9.00 8.00 0.00 -100.00%
NAPS 2.387 2.1465 1.9887 1.7593 1.5094 1.3806 1.22 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.54 2.43 2.73 2.85 1.66 2.03 0.00 -
P/RPS 0.56 0.66 0.80 0.85 0.50 0.68 0.00 -100.00%
P/EPS 7.77 9.27 10.53 8.02 6.13 10.10 0.00 -100.00%
EY 12.87 10.79 9.49 12.47 16.31 9.90 0.00 -100.00%
DY 4.72 4.53 4.40 4.56 5.42 3.94 0.00 -100.00%
P/NAPS 1.06 1.13 1.37 1.62 1.10 1.47 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 18/11/04 14/11/03 12/11/02 19/11/01 28/11/00 - -
Price 2.60 2.40 2.78 2.99 1.90 2.05 0.00 -
P/RPS 0.57 0.66 0.82 0.90 0.57 0.69 0.00 -100.00%
P/EPS 7.95 9.16 10.73 8.42 7.02 10.20 0.00 -100.00%
EY 12.57 10.92 9.32 11.88 14.25 9.80 0.00 -100.00%
DY 4.62 4.58 4.32 4.35 4.74 3.90 0.00 -100.00%
P/NAPS 1.09 1.12 1.40 1.70 1.26 1.49 0.00 -100.00%

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