[APM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -6.77%
YoY- -32.0%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 899,817 950,867 789,049 666,144 696,038 659,584 619,821 6.40%
PBT 80,077 89,859 76,831 64,480 91,586 79,617 55,334 6.35%
Tax -21,081 -17,897 -18,163 -15,800 -19,999 -22,773 -14,160 6.85%
NP 58,996 71,962 58,668 48,680 71,587 56,844 41,174 6.17%
-
NP to SH 55,512 70,074 58,668 48,680 71,587 56,844 41,174 5.10%
-
Tax Rate 26.33% 19.92% 23.64% 24.50% 21.84% 28.60% 25.59% -
Total Cost 840,821 878,905 730,381 617,464 624,451 602,740 578,647 6.42%
-
Net Worth 537,303 503,363 449,100 402,938 368,916 318,372 278,074 11.59%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 26,100 26,180 24,171 22,149 28,216 22,165 18,140 6.24%
Div Payout % 47.02% 37.36% 41.20% 45.50% 39.42% 38.99% 44.06% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 537,303 503,363 449,100 402,938 368,916 318,372 278,074 11.59%
NOSH 200,486 201,345 201,390 201,469 201,593 201,501 201,503 -0.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.56% 7.57% 7.44% 7.31% 10.28% 8.62% 6.64% -
ROE 10.33% 13.92% 13.06% 12.08% 19.40% 17.85% 14.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 448.82 472.26 391.80 330.64 345.27 327.33 307.60 6.49%
EPS 27.69 34.80 29.13 24.16 35.51 28.21 20.43 5.19%
DPS 13.00 13.00 12.00 11.00 14.00 11.00 9.00 6.31%
NAPS 2.68 2.50 2.23 2.00 1.83 1.58 1.38 11.69%
Adjusted Per Share Value based on latest NOSH - 201,469
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 446.34 471.66 391.39 330.43 345.26 327.17 307.45 6.40%
EPS 27.54 34.76 29.10 24.15 35.51 28.20 20.42 5.10%
DPS 12.95 12.99 11.99 10.99 14.00 10.99 9.00 6.24%
NAPS 2.6652 2.4968 2.2277 1.9987 1.8299 1.5792 1.3793 11.59%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.29 2.52 2.55 2.80 3.04 2.14 1.88 -
P/RPS 0.51 0.53 0.65 0.85 0.88 0.65 0.61 -2.93%
P/EPS 8.27 7.24 8.75 11.59 8.56 7.59 9.20 -1.75%
EY 12.09 13.81 11.42 8.63 11.68 13.18 10.87 1.78%
DY 5.68 5.16 4.71 3.93 4.61 5.14 4.79 2.87%
P/NAPS 0.85 1.01 1.14 1.40 1.66 1.35 1.36 -7.53%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/07 23/02/06 28/02/05 25/02/04 26/02/03 27/02/02 22/02/01 -
Price 2.54 2.42 2.50 2.73 2.86 2.28 1.71 -
P/RPS 0.57 0.51 0.64 0.83 0.83 0.70 0.56 0.29%
P/EPS 9.17 6.95 8.58 11.30 8.05 8.08 8.37 1.53%
EY 10.90 14.38 11.65 8.85 12.42 12.37 11.95 -1.52%
DY 5.12 5.37 4.80 4.03 4.90 4.82 5.26 -0.44%
P/NAPS 0.95 0.97 1.12 1.37 1.56 1.44 1.24 -4.34%

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