[APM] QoQ Annualized Quarter 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- 2.62%

YoY- 20.51%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	970,402	903,284	856,020	789,049	776,236	739,966	705,708	23.63%
YoY %	7.43%	5.52%	8.49%	1.65%	4.90%	4.85%	-	-
Horiz. %	137.51%	128.00%	121.30%	111.81%	109.99%	104.85%	100.00%	-
PBT	89,253	87,512	83,092	76,831	75,761	69,676	63,624	25.28%
YoY %	1.99%	5.32%	8.15%	1.41%	8.73%	9.51%	-	-
Horiz. %	140.28%	137.55%	130.60%	120.76%	119.08%	109.51%	100.00%	-
Tax	-22,554	-21,790	-20,220	-18,163	-18,589	-17,128	-16,476	23.26%
YoY %	-3.51%	-7.76%	-11.33%	2.29%	-8.53%	-3.96%	-	-
Horiz. %	136.89%	132.25%	122.72%	110.24%	112.82%	103.96%	100.00%	-
NP	66,698	65,722	62,872	58,668	57,172	52,548	47,148	25.99%
YoY %	1.49%	4.53%	7.17%	2.62%	8.80%	11.45%	-	-
Horiz. %	141.47%	139.40%	133.35%	124.43%	121.26%	111.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,693	65,730	62,080	58,668	57,172	52,548	47,148	25.98%
YoY %	1.47%	5.88%	5.82%	2.62%	8.80%	11.45%	-	-
Horiz. %	141.45%	139.41%	131.67%	124.43%	121.26%	111.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	24.90%	24.33%	23.64%	24.54%	24.58%	25.90%	-
YoY %	1.49%	2.34%	2.92%	-3.67%	-0.16%	-5.10%	-	-
Horiz. %	97.57%	96.14%	93.94%	91.27%	94.75%	94.90%	100.00%	-
Total Cost	903,704	837,562	793,148	730,381	719,064	687,418	658,560	23.46%
YoY %	7.90%	5.60%	8.59%	1.57%	4.60%	4.38%	-	-
Horiz. %	137.22%	127.18%	120.44%	110.91%	109.19%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	481,271	465,184	464,996	448,969	432,816	412,733	414,355	10.48%
YoY %	3.46%	0.04%	3.57%	3.73%	4.87%	-0.39%	-	-
Horiz. %	116.15%	112.27%	112.22%	108.35%	104.46%	99.61%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	13,424	20,137	-	24,159	13,420	20,133	-	-
YoY %	-33.34%	0.00%	-	80.02%	-33.34%	0.00%	-	-
Horiz. %	66.68%	100.02%	-	120.00%	66.66%	100.00%	-	-
Div Payout %	20.13%	30.64%	-	41.18%	23.47%	38.31%	-	-
YoY %	-34.30%	0.00%	-	75.46%	-38.74%	0.00%	-	-
Horiz. %	52.55%	79.98%	-	107.49%	61.26%	100.00%	-	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	481,271	465,184	464,996	448,969	432,816	412,733	414,355	10.48%
YoY %	3.46%	0.04%	3.57%	3.73%	4.87%	-0.39%	-	-
Horiz. %	116.15%	112.27%	112.22%	108.35%	104.46%	99.61%	100.00%	-
NOSH	201,368	201,378	201,297	201,331	201,309	201,333	201,143	0.07%
YoY %	-0.00%	0.04%	-0.02%	0.01%	-0.01%	0.09%	-	-
Horiz. %	100.11%	100.12%	100.08%	100.09%	100.08%	100.09%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	6.87%	7.28%	7.34%	7.44%	7.37%	7.10%	6.68%	-
YoY %	-5.63%	-0.82%	-1.34%	0.95%	3.80%	6.29%	-	-
Horiz. %	102.84%	108.98%	109.88%	111.38%	110.33%	106.29%	100.00%	-
ROE	13.86%	14.13%	13.35%	13.07%	13.21%	12.73%	11.38%	-
YoY %	-1.91%	5.84%	2.14%	-1.06%	3.77%	11.86%	-	-
Horiz. %	121.79%	124.17%	117.31%	114.85%	116.08%	111.86%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	481.90	448.55	425.25	391.92	385.59	367.53	350.85	23.53%
YoY %	7.44%	5.48%	8.50%	1.64%	4.91%	4.75%	-	-
Horiz. %	137.35%	127.85%	121.21%	111.71%	109.90%	104.75%	100.00%	-
EPS	33.12	32.64	30.84	29.14	28.40	26.10	23.44	25.89%
YoY %	1.47%	5.84%	5.83%	2.61%	8.81%	11.35%	-	-
Horiz. %	141.30%	139.25%	131.57%	124.32%	121.16%	111.35%	100.00%	-
DPS	6.67	10.00	0.00	12.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	79.91%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	120.00%	66.70%	100.00%	-	-
NAPS	2.39	2.31	2.31	2.23	2.15	2.05	2.06	10.40%
YoY %	3.46%	0.00%	3.59%	3.72%	4.88%	-0.49%	-	-
Horiz. %	116.02%	112.14%	112.14%	108.25%	104.37%	99.51%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 201,390
RPS	481.35	448.06	424.61	391.39	385.04	367.05	350.05	23.63%
YoY %	7.43%	5.52%	8.49%	1.65%	4.90%	4.86%	-	-
Horiz. %	137.51%	128.00%	121.30%	111.81%	110.00%	104.86%	100.00%	-
EPS	33.08	32.60	30.79	29.10	28.36	26.07	23.39	25.96%
YoY %	1.47%	5.88%	5.81%	2.61%	8.78%	11.46%	-	-
Horiz. %	141.43%	139.38%	131.64%	124.41%	121.25%	111.46%	100.00%	-
DPS	6.66	9.99	0.00	11.98	6.66	9.99	0.00	-
YoY %	-33.33%	0.00%	0.00%	79.88%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	119.92%	66.67%	100.00%	-	-
NAPS	2.3873	2.3075	2.3065	2.227	2.1469	2.0473	2.0553	10.48%
YoY %	3.46%	0.04%	3.57%	3.73%	4.86%	-0.39%	-	-
Horiz. %	116.15%	112.27%	112.22%	108.35%	104.46%	99.61%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	2.54	2.46	2.69	2.55	2.43	2.50	2.60	-
P/RPS	0.53	0.55	0.63	0.65	0.63	0.68	0.74	-19.93%
YoY %	-3.64%	-12.70%	-3.08%	3.17%	-7.35%	-8.11%	-	-
Horiz. %	71.62%	74.32%	85.14%	87.84%	85.14%	91.89%	100.00%	-
P/EPS	7.67	7.54	8.72	8.75	8.56	9.58	11.09	-21.77%
YoY %	1.72%	-13.53%	-0.34%	2.22%	-10.65%	-13.62%	-	-
Horiz. %	69.16%	67.99%	78.63%	78.90%	77.19%	86.38%	100.00%	-
EY	13.04	13.27	11.46	11.43	11.69	10.44	9.02	27.82%
YoY %	-1.73%	15.79%	0.26%	-2.22%	11.97%	15.74%	-	-
Horiz. %	144.57%	147.12%	127.05%	126.72%	129.60%	115.74%	100.00%	-
DY	2.62	4.07	0.00	4.71	2.74	4.00	0.00	-
YoY %	-35.63%	0.00%	0.00%	71.90%	-31.50%	0.00%	-	-
Horiz. %	65.50%	101.75%	0.00%	117.75%	68.50%	100.00%	-	-
P/NAPS	1.06	1.06	1.16	1.14	1.13	1.22	1.26	-10.87%
YoY %	0.00%	-8.62%	1.75%	0.88%	-7.38%	-3.17%	-	-
Horiz. %	84.13%	84.13%	92.06%	90.48%	89.68%	96.83%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/05	17/08/05	19/05/05	28/02/05	18/11/04	12/08/04	31/05/04	-
Price	2.60	2.53	2.42	2.50	2.40	2.50	2.54	-
P/RPS	0.54	0.56	0.57	0.64	0.62	0.68	0.72	-17.43%
YoY %	-3.57%	-1.75%	-10.94%	3.23%	-8.82%	-5.56%	-	-
Horiz. %	75.00%	77.78%	79.17%	88.89%	86.11%	94.44%	100.00%	-
P/EPS	7.85	7.75	7.85	8.58	8.45	9.58	10.84	-19.34%
YoY %	1.29%	-1.27%	-8.51%	1.54%	-11.80%	-11.62%	-	-
Horiz. %	72.42%	71.49%	72.42%	79.15%	77.95%	88.38%	100.00%	-
EY	12.74	12.90	12.74	11.66	11.83	10.44	9.23	23.94%
YoY %	-1.24%	1.26%	9.26%	-1.44%	13.31%	13.11%	-	-
Horiz. %	138.03%	139.76%	138.03%	126.33%	128.17%	113.11%	100.00%	-
DY	2.56	3.95	0.00	4.80	2.78	4.00	0.00	-
YoY %	-35.19%	0.00%	0.00%	72.66%	-30.50%	0.00%	-	-
Horiz. %	64.00%	98.75%	0.00%	120.00%	69.50%	100.00%	-	-
P/NAPS	1.09	1.10	1.05	1.12	1.12	1.22	1.23	-7.73%
YoY %	-0.91%	4.76%	-6.25%	0.00%	-8.20%	-0.81%	-	-
Horiz. %	88.62%	89.43%	85.37%	91.06%	91.06%	99.19%	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