[APM] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -19.78%

YoY- -32.26%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	918,533	866,129	807,702	763,352	943,526	960,265	940,994	-1.59%
YoY %	6.05%	7.23%	5.81%	-19.10%	-1.74%	2.05%	-	-
Horiz. %	97.61%	92.04%	85.83%	81.12%	100.27%	102.05%	100.00%	-
PBT	100,632	93,934	80,464	60,056	80,395	88,865	86,260	10.78%
YoY %	7.13%	16.74%	33.98%	-25.30%	-9.53%	3.02%	-	-
Horiz. %	116.66%	108.90%	93.28%	69.62%	93.20%	103.02%	100.00%	-
Tax	-18,354	-22,005	-16,236	-13,388	-22,823	-21,901	-20,578	-7.32%
YoY %	16.59%	-35.53%	-21.27%	41.34%	-4.21%	-6.43%	-	-
Horiz. %	89.19%	106.93%	78.90%	65.06%	110.91%	106.43%	100.00%	-
NP	82,278	71,929	64,228	46,668	57,572	66,964	65,682	16.15%
YoY %	14.39%	11.99%	37.63%	-18.94%	-14.03%	1.95%	-	-
Horiz. %	125.27%	109.51%	97.79%	71.05%	87.65%	101.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,651	62,926	55,658	41,048	51,169	61,486	60,100	13.43%
YoY %	15.45%	13.06%	35.59%	-19.78%	-16.78%	2.31%	-	-
Horiz. %	120.88%	104.70%	92.61%	68.30%	85.14%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.24%	23.43%	20.18%	22.29%	28.39%	24.65%	23.86%	-
YoY %	-22.15%	16.11%	-9.47%	-21.49%	15.17%	3.31%	-	-
Horiz. %	76.45%	98.20%	84.58%	93.42%	118.99%	103.31%	100.00%	-
Total Cost	836,255	794,200	743,474	716,684	885,954	893,301	875,312	-2.98%
YoY %	5.30%	6.82%	3.74%	-19.11%	-0.82%	2.06%	-	-
Horiz. %	95.54%	90.73%	84.94%	81.88%	101.22%	102.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	645,961	621,506	608,327	601,088	599,775	597,970	590,303	6.17%
YoY %	3.93%	2.17%	1.20%	0.22%	0.30%	1.30%	-	-
Horiz. %	109.43%	105.29%	103.05%	101.83%	101.60%	101.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	31,510	15,784	23,701	-	29,691	15,840	23,770	20.61%
YoY %	99.63%	-33.40%	0.00%	-	87.44%	-33.36%	-	-
Horiz. %	132.56%	66.40%	99.71%	-	124.91%	66.64%	100.00%	-
Div Payout %	43.37%	25.08%	42.58%	-	58.03%	25.76%	39.55%	-
YoY %	72.93%	-41.10%	0.00%	-	125.27%	-34.87%	-	-
Horiz. %	109.66%	63.41%	107.66%	-	146.73%	65.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	645,961	621,506	608,327	601,088	599,775	597,970	590,303	6.17%
YoY %	3.93%	2.17%	1.20%	0.22%	0.30%	1.30%	-	-
Horiz. %	109.43%	105.29%	103.05%	101.83%	101.60%	101.30%	100.00%	-
NOSH	196,939	197,303	197,508	197,726	197,945	198,003	198,088	-0.38%
YoY %	-0.18%	-0.10%	-0.11%	-0.11%	-0.03%	-0.04%	-	-
Horiz. %	99.42%	99.60%	99.71%	99.82%	99.93%	99.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	8.96%	8.30%	7.95%	6.11%	6.10%	6.97%	6.98%	-
YoY %	7.95%	4.40%	30.11%	0.16%	-12.48%	-0.14%	-	-
Horiz. %	128.37%	118.91%	113.90%	87.54%	87.39%	99.86%	100.00%	-
ROE	11.25%	10.12%	9.15%	6.83%	8.53%	10.28%	10.18%	-
YoY %	11.17%	10.60%	33.97%	-19.93%	-17.02%	0.98%	-	-
Horiz. %	110.51%	99.41%	89.88%	67.09%	83.79%	100.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	466.40	438.98	408.94	386.06	476.66	484.97	475.04	-1.21%
YoY %	6.25%	7.35%	5.93%	-19.01%	-1.71%	2.09%	-	-
Horiz. %	98.18%	92.41%	86.09%	81.27%	100.34%	102.09%	100.00%	-
EPS	36.89	31.89	28.18	20.76	25.85	31.05	30.34	13.87%
YoY %	15.68%	13.17%	35.74%	-19.69%	-16.75%	2.34%	-	-
Horiz. %	121.59%	105.11%	92.88%	68.42%	85.20%	102.34%	100.00%	-
DPS	16.00	8.00	12.00	0.00	15.00	8.00	12.00	21.07%
YoY %	100.00%	-33.33%	0.00%	0.00%	87.50%	-33.33%	-	-
Horiz. %	133.33%	66.67%	100.00%	0.00%	125.00%	66.67%	100.00%	-
NAPS	3.28	3.15	3.08	3.04	3.03	3.02	2.98	6.58%
YoY %	4.13%	2.27%	1.32%	0.33%	0.33%	1.34%	-	-
Horiz. %	110.07%	105.70%	103.36%	102.01%	101.68%	101.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 197,726
RPS	455.62	429.63	400.65	378.65	468.02	476.32	466.76	-1.59%
YoY %	6.05%	7.23%	5.81%	-19.10%	-1.74%	2.05%	-	-
Horiz. %	97.61%	92.05%	85.84%	81.12%	100.27%	102.05%	100.00%	-
EPS	36.04	31.21	27.61	20.36	25.38	30.50	29.81	13.44%
YoY %	15.48%	13.04%	35.61%	-19.78%	-16.79%	2.31%	-	-
Horiz. %	120.90%	104.70%	92.62%	68.30%	85.14%	102.31%	100.00%	-
DPS	15.63	7.83	11.76	0.00	14.73	7.86	11.79	20.61%
YoY %	99.62%	-33.42%	0.00%	0.00%	87.40%	-33.33%	-	-
Horiz. %	132.57%	66.41%	99.75%	0.00%	124.94%	66.67%	100.00%	-
NAPS	3.2042	3.0829	3.0175	2.9816	2.9751	2.9661	2.9281	6.17%
YoY %	3.93%	2.17%	1.20%	0.22%	0.30%	1.30%	-	-
Horiz. %	109.43%	105.29%	103.05%	101.83%	101.61%	101.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.66	2.14	1.80	1.50	1.49	1.85	2.05	-
P/RPS	0.57	0.49	0.44	0.39	0.31	0.38	0.43	20.60%
YoY %	16.33%	11.36%	12.82%	25.81%	-18.42%	-11.63%	-	-
Horiz. %	132.56%	113.95%	102.33%	90.70%	72.09%	88.37%	100.00%	-
P/EPS	7.21	6.71	6.39	7.23	5.76	5.96	6.76	4.37%
YoY %	7.45%	5.01%	-11.62%	25.52%	-3.36%	-11.83%	-	-
Horiz. %	106.66%	99.26%	94.53%	106.95%	85.21%	88.17%	100.00%	-
EY	13.87	14.90	15.66	13.84	17.35	16.79	14.80	-4.22%
YoY %	-6.91%	-4.85%	13.15%	-20.23%	3.34%	13.45%	-	-
Horiz. %	93.72%	100.68%	105.81%	93.51%	117.23%	113.45%	100.00%	-
DY	6.02	3.74	6.67	0.00	10.07	4.32	5.85	1.92%
YoY %	60.96%	-43.93%	0.00%	0.00%	133.10%	-26.15%	-	-
Horiz. %	102.91%	63.93%	114.02%	0.00%	172.14%	73.85%	100.00%	-
P/NAPS	0.81	0.68	0.58	0.49	0.49	0.61	0.69	11.24%
YoY %	19.12%	17.24%	18.37%	0.00%	-19.67%	-11.59%	-	-
Horiz. %	117.39%	98.55%	84.06%	71.01%	71.01%	88.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	18/11/09	21/08/09	28/05/09	25/02/09	17/11/08	28/08/08	-
Price	3.78	2.35	1.91	1.80	1.53	1.53	2.11	-
P/RPS	0.81	0.54	0.47	0.47	0.32	0.32	0.44	50.03%
YoY %	50.00%	14.89%	0.00%	46.87%	0.00%	-27.27%	-	-
Horiz. %	184.09%	122.73%	106.82%	106.82%	72.73%	72.73%	100.00%	-
P/EPS	10.25	7.37	6.78	8.67	5.92	4.93	6.95	29.47%
YoY %	39.08%	8.70%	-21.80%	46.45%	20.08%	-29.06%	-	-
Horiz. %	147.48%	106.04%	97.55%	124.75%	85.18%	70.94%	100.00%	-
EY	9.76	13.57	14.75	11.53	16.90	20.30	14.38	-22.71%
YoY %	-28.08%	-8.00%	27.93%	-31.78%	-16.75%	41.17%	-	-
Horiz. %	67.87%	94.37%	102.57%	80.18%	117.52%	141.17%	100.00%	-
DY	4.23	3.40	6.28	0.00	9.80	5.23	5.69	-17.89%
YoY %	24.41%	-45.86%	0.00%	0.00%	87.38%	-8.08%	-	-
Horiz. %	74.34%	59.75%	110.37%	0.00%	172.23%	91.92%	100.00%	-
P/NAPS	1.15	0.75	0.62	0.59	0.50	0.51	0.71	37.79%
YoY %	53.33%	20.97%	5.08%	18.00%	-1.96%	-28.17%	-	-
Horiz. %	161.97%	105.63%	87.32%	83.10%	70.42%	71.83%	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