[APM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 11.39%

YoY- -21.24%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	940,994	925,440	839,243	806,366	756,000	642,472	899,817	3.03%
YoY %	1.68%	10.27%	4.08%	6.66%	17.67%	-28.60%	-	-
Horiz. %	104.58%	102.85%	93.27%	89.61%	84.02%	71.40%	100.00%	-
PBT	86,260	83,964	78,508	69,417	61,506	40,384	80,078	5.08%
YoY %	2.73%	6.95%	13.10%	12.86%	52.30%	-49.57%	-	-
Horiz. %	107.72%	104.85%	98.04%	86.69%	76.81%	50.43%	100.00%	-
Tax	-20,578	-17,256	-19,172	-16,826	-14,700	-9,536	-21,081	-1.59%
YoY %	-19.25%	9.99%	-13.94%	-14.46%	-54.15%	54.76%	-	-
Horiz. %	97.61%	81.86%	90.94%	79.82%	69.73%	45.24%	100.00%	-
NP	65,682	66,708	59,336	52,590	46,806	30,848	58,997	7.42%
YoY %	-1.54%	12.42%	12.83%	12.36%	51.73%	-47.71%	-	-
Horiz. %	111.33%	113.07%	100.57%	89.14%	79.34%	52.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,100	60,600	53,738	47,472	42,616	29,788	55,513	5.44%
YoY %	-0.83%	12.77%	13.20%	11.39%	43.06%	-46.34%	-	-
Horiz. %	108.26%	109.16%	96.80%	85.52%	76.77%	53.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	20.55%	24.42%	24.24%	23.90%	23.61%	26.33%	-
YoY %	16.11%	-15.85%	0.74%	1.42%	1.23%	-10.33%	-	-
Horiz. %	90.62%	78.05%	92.75%	92.06%	90.77%	89.67%	100.00%	-
Total Cost	875,312	858,732	779,907	753,776	709,194	611,624	840,820	2.71%
YoY %	1.93%	10.11%	3.47%	6.29%	15.95%	-27.26%	-	-
Horiz. %	104.10%	102.13%	92.76%	89.65%	84.35%	72.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	590,303	588,946	572,274	553,130	537,697	544,511	538,844	6.27%
YoY %	0.23%	2.91%	3.46%	2.87%	-1.25%	1.05%	-	-
Horiz. %	109.55%	109.30%	106.20%	102.65%	99.79%	101.05%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	23,770	-	27,915	13,312	19,988	-	26,137	-6.13%
YoY %	0.00%	-	109.70%	-33.40%	0.00%	-	-	-
Horiz. %	90.94%	-	106.80%	50.93%	76.47%	-	100.00%	-
Div Payout %	39.55%	-	51.95%	28.04%	46.90%	-	47.08%	-
YoY %	0.00%	-	85.27%	-40.21%	0.00%	-	-	-
Horiz. %	84.01%	-	110.34%	59.56%	99.62%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	590,303	588,946	572,274	553,130	537,697	544,511	538,844	6.27%
YoY %	0.23%	2.91%	3.46%	2.87%	-1.25%	1.05%	-	-
Horiz. %	109.55%	109.30%	106.20%	102.65%	99.79%	101.05%	100.00%	-
NOSH	198,088	198,298	199,398	199,685	199,887	200,188	201,061	-0.98%
YoY %	-0.11%	-0.55%	-0.14%	-0.10%	-0.15%	-0.43%	-	-
Horiz. %	98.52%	98.63%	99.17%	99.32%	99.42%	99.57%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	6.98%	7.21%	7.07%	6.52%	6.19%	4.80%	6.56%	-
YoY %	-3.19%	1.98%	8.44%	5.33%	28.96%	-26.83%	-	-
Horiz. %	106.40%	109.91%	107.77%	99.39%	94.36%	73.17%	100.00%	-
ROE	10.18%	10.29%	9.39%	8.58%	7.93%	5.47%	10.30%	-
YoY %	-1.07%	9.58%	9.44%	8.20%	44.97%	-46.89%	-	-
Horiz. %	98.83%	99.90%	91.17%	83.30%	76.99%	53.11%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	475.04	466.69	420.89	403.82	378.21	320.93	447.53	4.06%
YoY %	1.79%	10.88%	4.23%	6.77%	17.85%	-28.29%	-	-
Horiz. %	106.15%	104.28%	94.05%	90.23%	84.51%	71.71%	100.00%	-
EPS	30.34	30.56	26.95	23.77	21.32	14.88	27.61	6.49%
YoY %	-0.72%	13.40%	13.38%	11.49%	43.28%	-46.11%	-	-
Horiz. %	109.89%	110.68%	97.61%	86.09%	77.22%	53.89%	100.00%	-
DPS	12.00	0.00	14.00	6.67	10.00	0.00	13.00	-5.20%
YoY %	0.00%	0.00%	109.90%	-33.30%	0.00%	0.00%	-	-
Horiz. %	92.31%	0.00%	107.69%	51.31%	76.92%	0.00%	100.00%	-
NAPS	2.98	2.97	2.87	2.77	2.69	2.72	2.68	7.33%
YoY %	0.34%	3.48%	3.61%	2.97%	-1.10%	1.49%	-	-
Horiz. %	111.19%	110.82%	107.09%	103.36%	100.37%	101.49%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 199,108
RPS	466.76	459.05	416.29	399.98	375.00	318.69	446.34	3.03%
YoY %	1.68%	10.27%	4.08%	6.66%	17.67%	-28.60%	-	-
Horiz. %	104.57%	102.85%	93.27%	89.61%	84.02%	71.40%	100.00%	-
EPS	29.81	30.06	26.66	23.55	21.14	14.78	27.54	5.42%
YoY %	-0.83%	12.75%	13.21%	11.40%	43.03%	-46.33%	-	-
Horiz. %	108.24%	109.15%	96.80%	85.51%	76.76%	53.67%	100.00%	-
DPS	11.79	0.00	13.85	6.60	9.92	0.00	12.97	-6.16%
YoY %	0.00%	0.00%	109.85%	-33.47%	0.00%	0.00%	-	-
Horiz. %	90.90%	0.00%	106.78%	50.89%	76.48%	0.00%	100.00%	-
NAPS	2.9281	2.9214	2.8387	2.7437	2.6671	2.701	2.6728	6.27%
YoY %	0.23%	2.91%	3.46%	2.87%	-1.26%	1.06%	-	-
Horiz. %	109.55%	109.30%	106.21%	102.65%	99.79%	101.06%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.05	2.20	2.33	2.01	2.35	2.46	2.29	-
P/RPS	0.43	0.47	0.55	0.50	0.62	0.77	0.51	-10.76%
YoY %	-8.51%	-14.55%	10.00%	-19.35%	-19.48%	50.98%	-	-
Horiz. %	84.31%	92.16%	107.84%	98.04%	121.57%	150.98%	100.00%	-
P/EPS	6.76	7.20	8.65	8.45	11.02	16.53	8.29	-12.72%
YoY %	-6.11%	-16.76%	2.37%	-23.32%	-33.33%	99.40%	-	-
Horiz. %	81.54%	86.85%	104.34%	101.93%	132.93%	199.40%	100.00%	-
EY	14.80	13.89	11.57	11.83	9.07	6.05	12.06	14.63%
YoY %	6.55%	20.05%	-2.20%	30.43%	49.92%	-49.83%	-	-
Horiz. %	122.72%	115.17%	95.94%	98.09%	75.21%	50.17%	100.00%	-
DY	5.85	0.00	6.01	3.32	4.26	0.00	5.68	1.98%
YoY %	0.00%	0.00%	81.02%	-22.07%	0.00%	0.00%	-	-
Horiz. %	102.99%	0.00%	105.81%	58.45%	75.00%	0.00%	100.00%	-
P/NAPS	0.69	0.74	0.81	0.73	0.87	0.90	0.85	-12.99%
YoY %	-6.76%	-8.64%	10.96%	-16.09%	-3.33%	5.88%	-	-
Horiz. %	81.18%	87.06%	95.29%	85.88%	102.35%	105.88%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/05/08	26/02/08	16/11/07	16/08/07	24/05/07	22/02/07	-
Price	2.11	2.16	2.05	2.33	1.94	2.44	2.54	-
P/RPS	0.44	0.46	0.49	0.58	0.51	0.76	0.57	-15.86%
YoY %	-4.35%	-6.12%	-15.52%	13.73%	-32.89%	33.33%	-	-
Horiz. %	77.19%	80.70%	85.96%	101.75%	89.47%	133.33%	100.00%	-
P/EPS	6.95	7.07	7.61	9.80	9.10	16.40	9.20	-17.06%
YoY %	-1.70%	-7.10%	-22.35%	7.69%	-44.51%	78.26%	-	-
Horiz. %	75.54%	76.85%	82.72%	106.52%	98.91%	178.26%	100.00%	-
EY	14.38	14.15	13.15	10.20	10.99	6.10	10.87	20.52%
YoY %	1.63%	7.60%	28.92%	-7.19%	80.16%	-43.88%	-	-
Horiz. %	132.29%	130.17%	120.98%	93.84%	101.10%	56.12%	100.00%	-
DY	5.69	0.00	6.83	2.86	5.15	0.00	5.12	7.29%
YoY %	0.00%	0.00%	138.81%	-44.47%	0.00%	0.00%	-	-
Horiz. %	111.13%	0.00%	133.40%	55.86%	100.59%	0.00%	100.00%	-
P/NAPS	0.71	0.73	0.71	0.84	0.72	0.90	0.95	-17.65%
YoY %	-2.74%	2.82%	-15.48%	16.67%	-20.00%	-5.26%	-	-
Horiz. %	74.74%	76.84%	74.74%	88.42%	75.79%	94.74%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos