[APM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

17-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 2.31%

YoY- 29.52%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	807,702	763,352	943,526	960,265	940,994	925,440	839,243	-2.52%
YoY %	5.81%	-19.10%	-1.74%	2.05%	1.68%	10.27%	-	-
Horiz. %	96.24%	90.96%	112.43%	114.42%	112.12%	110.27%	100.00%	-
PBT	80,464	60,056	80,395	88,865	86,260	83,964	78,508	1.65%
YoY %	33.98%	-25.30%	-9.53%	3.02%	2.73%	6.95%	-	-
Horiz. %	102.49%	76.50%	102.40%	113.19%	109.87%	106.95%	100.00%	-
Tax	-16,236	-13,388	-22,823	-21,901	-20,578	-17,256	-19,172	-10.49%
YoY %	-21.27%	41.34%	-4.21%	-6.43%	-19.25%	9.99%	-	-
Horiz. %	84.69%	69.83%	119.04%	114.23%	107.33%	90.01%	100.00%	-
NP	64,228	46,668	57,572	66,964	65,682	66,708	59,336	5.42%
YoY %	37.63%	-18.94%	-14.03%	1.95%	-1.54%	12.42%	-	-
Horiz. %	108.24%	78.65%	97.03%	112.86%	110.70%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,658	41,048	51,169	61,486	60,100	60,600	53,738	2.37%
YoY %	35.59%	-19.78%	-16.78%	2.31%	-0.83%	12.77%	-	-
Horiz. %	103.57%	76.39%	95.22%	114.42%	111.84%	112.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.18%	22.29%	28.39%	24.65%	23.86%	20.55%	24.42%	-
YoY %	-9.47%	-21.49%	15.17%	3.31%	16.11%	-15.85%	-	-
Horiz. %	82.64%	91.28%	116.26%	100.94%	97.71%	84.15%	100.00%	-
Total Cost	743,474	716,684	885,954	893,301	875,312	858,732	779,907	-3.14%
YoY %	3.74%	-19.11%	-0.82%	2.06%	1.93%	10.11%	-	-
Horiz. %	95.33%	91.89%	113.60%	114.54%	112.23%	110.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	608,327	601,088	599,775	597,970	590,303	588,946	572,274	4.16%
YoY %	1.20%	0.22%	0.30%	1.30%	0.23%	2.91%	-	-
Horiz. %	106.30%	105.04%	104.81%	104.49%	103.15%	102.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	23,701	-	29,691	15,840	23,770	-	27,915	-10.34%
YoY %	0.00%	-	87.44%	-33.36%	0.00%	-	-	-
Horiz. %	84.90%	-	106.36%	56.74%	85.15%	-	100.00%	-
Div Payout %	42.58%	-	58.03%	25.76%	39.55%	-	51.95%	-
YoY %	0.00%	-	125.27%	-34.87%	0.00%	-	-	-
Horiz. %	81.96%	-	111.70%	49.59%	76.13%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	608,327	601,088	599,775	597,970	590,303	588,946	572,274	4.16%
YoY %	1.20%	0.22%	0.30%	1.30%	0.23%	2.91%	-	-
Horiz. %	106.30%	105.04%	104.81%	104.49%	103.15%	102.91%	100.00%	-
NOSH	197,508	197,726	197,945	198,003	198,088	198,298	199,398	-0.63%
YoY %	-0.11%	-0.11%	-0.03%	-0.04%	-0.11%	-0.55%	-	-
Horiz. %	99.05%	99.16%	99.27%	99.30%	99.34%	99.45%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.95%	6.11%	6.10%	6.97%	6.98%	7.21%	7.07%	-
YoY %	30.11%	0.16%	-12.48%	-0.14%	-3.19%	1.98%	-	-
Horiz. %	112.45%	86.42%	86.28%	98.59%	98.73%	101.98%	100.00%	-
ROE	9.15%	6.83%	8.53%	10.28%	10.18%	10.29%	9.39%	-
YoY %	33.97%	-19.93%	-17.02%	0.98%	-1.07%	9.58%	-	-
Horiz. %	97.44%	72.74%	90.84%	109.48%	108.41%	109.58%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	408.94	386.06	476.66	484.97	475.04	466.69	420.89	-1.90%
YoY %	5.93%	-19.01%	-1.71%	2.09%	1.79%	10.88%	-	-
Horiz. %	97.16%	91.72%	113.25%	115.22%	112.87%	110.88%	100.00%	-
EPS	28.18	20.76	25.85	31.05	30.34	30.56	26.95	3.02%
YoY %	35.74%	-19.69%	-16.75%	2.34%	-0.72%	13.40%	-	-
Horiz. %	104.56%	77.03%	95.92%	115.21%	112.58%	113.40%	100.00%	-
DPS	12.00	0.00	15.00	8.00	12.00	0.00	14.00	-9.77%
YoY %	0.00%	0.00%	87.50%	-33.33%	0.00%	0.00%	-	-
Horiz. %	85.71%	0.00%	107.14%	57.14%	85.71%	0.00%	100.00%	-
NAPS	3.08	3.04	3.03	3.02	2.98	2.97	2.87	4.82%
YoY %	1.32%	0.33%	0.33%	1.34%	0.34%	3.48%	-	-
Horiz. %	107.32%	105.92%	105.57%	105.23%	103.83%	103.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 197,844
RPS	400.65	378.65	468.02	476.32	466.76	459.05	416.29	-2.52%
YoY %	5.81%	-19.10%	-1.74%	2.05%	1.68%	10.27%	-	-
Horiz. %	96.24%	90.96%	112.43%	114.42%	112.12%	110.27%	100.00%	-
EPS	27.61	20.36	25.38	30.50	29.81	30.06	26.66	2.36%
YoY %	35.61%	-19.78%	-16.79%	2.31%	-0.83%	12.75%	-	-
Horiz. %	103.56%	76.37%	95.20%	114.40%	111.82%	112.75%	100.00%	-
DPS	11.76	0.00	14.73	7.86	11.79	0.00	13.85	-10.34%
YoY %	0.00%	0.00%	87.40%	-33.33%	0.00%	0.00%	-	-
Horiz. %	84.91%	0.00%	106.35%	56.75%	85.13%	0.00%	100.00%	-
NAPS	3.0175	2.9816	2.9751	2.9661	2.9281	2.9214	2.8387	4.16%
YoY %	1.20%	0.22%	0.30%	1.30%	0.23%	2.91%	-	-
Horiz. %	106.30%	105.03%	104.81%	104.49%	103.15%	102.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.80	1.50	1.49	1.85	2.05	2.20	2.33	-
P/RPS	0.44	0.39	0.31	0.38	0.43	0.47	0.55	-13.83%
YoY %	12.82%	25.81%	-18.42%	-11.63%	-8.51%	-14.55%	-	-
Horiz. %	80.00%	70.91%	56.36%	69.09%	78.18%	85.45%	100.00%	-
P/EPS	6.39	7.23	5.76	5.96	6.76	7.20	8.65	-18.29%
YoY %	-11.62%	25.52%	-3.36%	-11.83%	-6.11%	-16.76%	-	-
Horiz. %	73.87%	83.58%	66.59%	68.90%	78.15%	83.24%	100.00%	-
EY	15.66	13.84	17.35	16.79	14.80	13.89	11.57	22.38%
YoY %	13.15%	-20.23%	3.34%	13.45%	6.55%	20.05%	-	-
Horiz. %	135.35%	119.62%	149.96%	145.12%	127.92%	120.05%	100.00%	-
DY	6.67	0.00	10.07	4.32	5.85	0.00	6.01	7.20%
YoY %	0.00%	0.00%	133.10%	-26.15%	0.00%	0.00%	-	-
Horiz. %	110.98%	0.00%	167.55%	71.88%	97.34%	0.00%	100.00%	-
P/NAPS	0.58	0.49	0.49	0.61	0.69	0.74	0.81	-19.97%
YoY %	18.37%	0.00%	-19.67%	-11.59%	-6.76%	-8.64%	-	-
Horiz. %	71.60%	60.49%	60.49%	75.31%	85.19%	91.36%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	28/05/09	25/02/09	17/11/08	28/08/08	28/05/08	26/02/08	-
Price	1.91	1.80	1.53	1.53	2.11	2.16	2.05	-
P/RPS	0.47	0.47	0.32	0.32	0.44	0.46	0.49	-2.74%
YoY %	0.00%	46.87%	0.00%	-27.27%	-4.35%	-6.12%	-	-
Horiz. %	95.92%	95.92%	65.31%	65.31%	89.80%	93.88%	100.00%	-
P/EPS	6.78	8.67	5.92	4.93	6.95	7.07	7.61	-7.41%
YoY %	-21.80%	46.45%	20.08%	-29.06%	-1.70%	-7.10%	-	-
Horiz. %	89.09%	113.93%	77.79%	64.78%	91.33%	92.90%	100.00%	-
EY	14.75	11.53	16.90	20.30	14.38	14.15	13.15	7.96%
YoY %	27.93%	-31.78%	-16.75%	41.17%	1.63%	7.60%	-	-
Horiz. %	112.17%	87.68%	128.52%	154.37%	109.35%	107.60%	100.00%	-
DY	6.28	0.00	9.80	5.23	5.69	0.00	6.83	-5.44%
YoY %	0.00%	0.00%	87.38%	-8.08%	0.00%	0.00%	-	-
Horiz. %	91.95%	0.00%	143.48%	76.57%	83.31%	0.00%	100.00%	-
P/NAPS	0.62	0.59	0.50	0.51	0.71	0.73	0.71	-8.64%
YoY %	5.08%	18.00%	-1.96%	-28.17%	-2.74%	2.82%	-	-
Horiz. %	87.32%	83.10%	70.42%	71.83%	100.00%	102.82%	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