[APM] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.84%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 954,667 815,382 932,054 914,895 737,359 683,335 672,852 5.99%
PBT 93,094 69,991 85,130 86,888 70,076 66,805 96,586 -0.61%
Tax -22,978 -19,018 -15,726 -21,075 -17,325 -14,591 -24,985 -1.38%
NP 70,116 50,973 69,404 65,813 52,751 52,214 71,601 -0.34%
-
NP to SH 64,249 45,909 65,261 65,809 52,751 52,214 71,601 -1.78%
-
Tax Rate 24.68% 27.17% 18.47% 24.26% 24.72% 21.84% 25.87% -
Total Cost 884,551 764,409 862,650 849,082 684,608 631,121 601,251 6.63%
-
Net Worth 597,491 551,530 529,090 481,225 432,736 400,913 354,678 9.07%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 29,728 26,039 26,169 24,169 22,162 24,172 26,195 2.12%
Div Payout % 46.27% 56.72% 40.10% 36.73% 42.01% 46.30% 36.58% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 597,491 551,530 529,090 481,225 432,736 400,913 354,678 9.07%
NOSH 197,844 199,108 201,174 201,349 201,272 201,464 201,521 -0.30%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.34% 6.25% 7.45% 7.19% 7.15% 7.64% 10.64% -
ROE 10.75% 8.32% 12.33% 13.68% 12.19% 13.02% 20.19% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 482.53 409.52 463.31 454.38 366.35 339.18 333.89 6.32%
EPS 32.47 23.06 32.44 32.68 26.21 25.92 35.53 -1.48%
DPS 15.00 13.00 13.00 12.00 11.00 12.00 13.00 2.41%
NAPS 3.02 2.77 2.63 2.39 2.15 1.99 1.76 9.40%
Adjusted Per Share Value based on latest NOSH - 201,349
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 473.55 404.46 462.33 453.82 365.75 338.96 333.76 5.99%
EPS 31.87 22.77 32.37 32.64 26.17 25.90 35.52 -1.78%
DPS 14.75 12.92 12.98 11.99 10.99 11.99 12.99 2.13%
NAPS 2.9637 2.7358 2.6245 2.387 2.1465 1.9887 1.7593 9.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.85 2.01 2.29 2.54 2.43 2.73 2.85 -
P/RPS 0.38 0.49 0.49 0.56 0.66 0.80 0.85 -12.54%
P/EPS 5.70 8.72 7.06 7.77 9.27 10.53 8.02 -5.52%
EY 17.55 11.47 14.17 12.87 10.79 9.49 12.47 5.85%
DY 8.11 6.47 5.68 4.72 4.53 4.40 4.56 10.06%
P/NAPS 0.61 0.73 0.87 1.06 1.13 1.37 1.62 -15.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 16/11/07 16/11/06 16/11/05 18/11/04 14/11/03 12/11/02 -
Price 1.53 2.33 2.25 2.60 2.40 2.78 2.99 -
P/RPS 0.32 0.57 0.49 0.57 0.66 0.82 0.90 -15.81%
P/EPS 4.71 10.11 6.94 7.95 9.16 10.73 8.42 -9.22%
EY 21.23 9.90 14.42 12.57 10.92 9.32 11.88 10.14%
DY 9.80 5.58 5.78 4.62 4.58 4.32 4.35 14.48%
P/NAPS 0.51 0.84 0.86 1.09 1.12 1.40 1.70 -18.16%

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