[APM] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 11.22%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 839,243 899,817 950,867 789,049 666,144 696,038 659,584 4.09%
PBT 78,508 80,077 89,859 76,831 64,480 91,586 79,617 -0.23%
Tax -19,172 -21,081 -17,897 -18,163 -15,800 -19,999 -22,773 -2.82%
NP 59,336 58,996 71,962 58,668 48,680 71,587 56,844 0.71%
-
NP to SH 53,738 55,512 70,074 58,668 48,680 71,587 56,844 -0.93%
-
Tax Rate 24.42% 26.33% 19.92% 23.64% 24.50% 21.84% 28.60% -
Total Cost 779,907 840,821 878,905 730,381 617,464 624,451 602,740 4.38%
-
Net Worth 569,415 537,303 503,363 449,100 402,938 368,916 318,372 10.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 27,856 26,100 26,180 24,171 22,149 28,216 22,165 3.88%
Div Payout % 51.84% 47.02% 37.36% 41.20% 45.50% 39.42% 38.99% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 569,415 537,303 503,363 449,100 402,938 368,916 318,372 10.16%
NOSH 198,402 200,486 201,345 201,390 201,469 201,593 201,501 -0.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.07% 6.56% 7.57% 7.44% 7.31% 10.28% 8.62% -
ROE 9.44% 10.33% 13.92% 13.06% 12.08% 19.40% 17.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 423.00 448.82 472.26 391.80 330.64 345.27 327.33 4.36%
EPS 27.09 27.69 34.80 29.13 24.16 35.51 28.21 -0.67%
DPS 14.00 13.00 13.00 12.00 11.00 14.00 11.00 4.09%
NAPS 2.87 2.68 2.50 2.23 2.00 1.83 1.58 10.45%
Adjusted Per Share Value based on latest NOSH - 201,390
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 416.29 446.34 471.66 391.39 330.43 345.26 327.17 4.09%
EPS 26.66 27.54 34.76 29.10 24.15 35.51 28.20 -0.93%
DPS 13.82 12.95 12.99 11.99 10.99 14.00 10.99 3.89%
NAPS 2.8245 2.6652 2.4968 2.2277 1.9987 1.8299 1.5792 10.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.33 2.29 2.52 2.55 2.80 3.04 2.14 -
P/RPS 0.55 0.51 0.53 0.65 0.85 0.88 0.65 -2.74%
P/EPS 8.60 8.27 7.24 8.75 11.59 8.56 7.59 2.10%
EY 11.62 12.09 13.81 11.42 8.63 11.68 13.18 -2.07%
DY 6.01 5.68 5.16 4.71 3.93 4.61 5.14 2.63%
P/NAPS 0.81 0.85 1.01 1.14 1.40 1.66 1.35 -8.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 22/02/07 23/02/06 28/02/05 25/02/04 26/02/03 27/02/02 -
Price 2.05 2.54 2.42 2.50 2.73 2.86 2.28 -
P/RPS 0.48 0.57 0.51 0.64 0.83 0.83 0.70 -6.09%
P/EPS 7.57 9.17 6.95 8.58 11.30 8.05 8.08 -1.08%
EY 13.21 10.90 14.38 11.65 8.85 12.42 12.37 1.10%
DY 6.83 5.12 5.37 4.80 4.03 4.90 4.82 5.97%
P/NAPS 0.71 0.95 0.97 1.12 1.37 1.56 1.44 -11.11%

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