[APM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.57%
YoY- 90.84%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,131,380 1,158,004 1,194,877 1,012,823 903,004 909,985 827,412 5.34%
PBT 155,535 175,962 189,987 122,744 74,418 89,403 70,476 14.08%
Tax -35,129 -34,869 -46,529 -23,168 -21,856 -21,102 -18,892 10.88%
NP 120,406 141,093 143,458 99,576 52,562 68,301 51,584 15.15%
-
NP to SH 109,172 124,700 126,317 88,324 46,281 61,441 48,516 14.45%
-
Tax Rate 22.59% 19.82% 24.49% 18.88% 29.37% 23.60% 26.81% -
Total Cost 1,010,974 1,016,911 1,051,419 913,247 850,442 841,684 775,828 4.50%
-
Net Worth 910,016 857,337 766,955 667,459 601,088 588,946 544,511 8.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 51,878 62,628 39,141 31,426 29,710 27,856 26,100 12.11%
Div Payout % 47.52% 50.22% 30.99% 35.58% 64.20% 45.34% 53.80% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 910,016 857,337 766,955 667,459 601,088 588,946 544,511 8.92%
NOSH 195,702 195,739 195,651 195,735 197,726 198,298 200,188 -0.37%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.64% 12.18% 12.01% 9.83% 5.82% 7.51% 6.23% -
ROE 12.00% 14.55% 16.47% 13.23% 7.70% 10.43% 8.91% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 578.11 591.61 610.72 517.44 456.69 458.90 413.32 5.74%
EPS 55.78 63.71 64.56 45.12 23.41 30.98 24.24 14.88%
DPS 26.51 32.00 20.00 16.00 15.00 14.00 13.00 12.59%
NAPS 4.65 4.38 3.92 3.41 3.04 2.97 2.72 9.33%
Adjusted Per Share Value based on latest NOSH - 195,735
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 561.20 574.41 592.70 502.39 447.92 451.38 410.42 5.34%
EPS 54.15 61.86 62.66 43.81 22.96 30.48 24.07 14.45%
DPS 25.73 31.07 19.42 15.59 14.74 13.82 12.95 12.11%
NAPS 4.514 4.2527 3.8043 3.3108 2.9816 2.9214 2.701 8.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.95 4.59 5.28 3.97 1.50 2.20 2.46 -
P/RPS 0.86 0.78 0.86 0.77 0.33 0.48 0.60 6.17%
P/EPS 8.87 7.20 8.18 8.80 6.41 7.10 10.15 -2.21%
EY 11.27 13.88 12.23 11.37 15.60 14.08 9.85 2.26%
DY 5.36 6.97 3.79 4.03 10.00 6.36 5.28 0.25%
P/NAPS 1.06 1.05 1.35 1.16 0.49 0.74 0.90 2.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 17/05/12 18/05/11 26/05/10 28/05/09 28/05/08 24/05/07 -
Price 5.44 4.70 4.82 4.31 1.80 2.16 2.44 -
P/RPS 0.94 0.79 0.79 0.83 0.39 0.47 0.59 8.06%
P/EPS 9.75 7.38 7.47 9.55 7.69 6.97 10.07 -0.53%
EY 10.25 13.55 13.39 10.47 13.00 14.34 9.93 0.52%
DY 4.87 6.81 4.15 3.71 8.33 6.48 5.33 -1.49%
P/NAPS 1.17 1.07 1.23 1.26 0.59 0.73 0.90 4.46%

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