[APM] QoQ Annualized Quarter 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- 42.79%

YoY- 152.73%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	1,178,846	1,187,884	1,198,872	1,140,512	918,533	866,129	807,702	28.57%
YoY %	-0.76%	-0.92%	5.12%	24.17%	6.05%	7.23%	-	-
Horiz. %	145.95%	147.07%	148.43%	141.20%	113.72%	107.23%	100.00%	-
PBT	184,529	185,044	182,518	148,504	100,632	93,934	80,464	73.64%
YoY %	-0.28%	1.38%	22.90%	47.57%	7.13%	16.74%	-	-
Horiz. %	229.33%	229.97%	226.83%	184.56%	125.06%	116.74%	100.00%	-
Tax	-44,195	-44,392	-42,650	-32,644	-18,354	-22,005	-16,236	94.59%
YoY %	0.44%	-4.08%	-30.65%	-77.86%	16.59%	-35.53%	-	-
Horiz. %	272.20%	273.42%	262.69%	201.06%	113.05%	135.53%	100.00%	-
NP	140,334	140,652	139,868	115,860	82,278	71,929	64,228	68.14%
YoY %	-0.23%	0.56%	20.72%	40.82%	14.39%	11.99%	-	-
Horiz. %	218.49%	218.99%	217.77%	180.39%	128.10%	111.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,489	125,529	124,962	103,740	72,651	62,926	55,658	70.77%
YoY %	-0.83%	0.45%	20.46%	42.79%	15.45%	13.06%	-	-
Horiz. %	223.67%	225.54%	224.52%	186.39%	130.53%	113.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.95%	23.99%	23.37%	21.98%	18.24%	23.43%	20.18%	-
YoY %	-0.17%	2.65%	6.32%	20.50%	-22.15%	16.11%	-	-
Horiz. %	118.68%	118.88%	115.81%	108.92%	90.39%	116.11%	100.00%	-
Total Cost	1,038,512	1,047,232	1,059,004	1,024,652	836,255	794,200	743,474	24.88%
YoY %	-0.83%	-1.11%	3.35%	22.53%	5.30%	6.82%	-	-
Horiz. %	139.68%	140.86%	142.44%	137.82%	112.48%	106.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	737,814	706,444	688,797	667,459	645,961	621,506	608,327	13.68%
YoY %	4.44%	2.56%	3.20%	3.33%	3.93%	2.17%	-	-
Horiz. %	121.29%	116.13%	113.23%	109.72%	106.19%	102.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	39,141	20,873	31,308	-	31,510	15,784	23,701	39.58%
YoY %	87.52%	-33.33%	0.00%	-	99.63%	-33.40%	-	-
Horiz. %	165.14%	88.07%	132.10%	-	132.95%	66.60%	100.00%	-
Div Payout %	31.44%	16.63%	25.05%	-	43.37%	25.08%	42.58%	-
YoY %	89.06%	-33.61%	0.00%	-	72.93%	-41.10%	-	-
Horiz. %	73.84%	39.06%	58.83%	-	101.86%	58.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	737,814	706,444	688,797	667,459	645,961	621,506	608,327	13.68%
YoY %	4.44%	2.56%	3.20%	3.33%	3.93%	2.17%	-	-
Horiz. %	121.29%	116.13%	113.23%	109.72%	106.19%	102.17%	100.00%	-
NOSH	195,706	195,691	195,681	195,735	196,939	197,303	197,508	-0.60%
YoY %	0.01%	0.01%	-0.03%	-0.61%	-0.18%	-0.10%	-	-
Horiz. %	99.09%	99.08%	99.07%	99.10%	99.71%	99.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	11.90%	11.84%	11.67%	10.16%	8.96%	8.30%	7.95%	-
YoY %	0.51%	1.46%	14.86%	13.39%	7.95%	4.40%	-	-
Horiz. %	149.69%	148.93%	146.79%	127.80%	112.70%	104.40%	100.00%	-
ROE	16.87%	17.77%	18.14%	15.54%	11.25%	10.12%	9.15%	-
YoY %	-5.06%	-2.04%	16.73%	38.13%	11.17%	10.60%	-	-
Horiz. %	184.37%	194.21%	198.25%	169.84%	122.95%	110.60%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	602.35	607.02	612.67	582.68	466.40	438.98	408.94	29.36%
YoY %	-0.77%	-0.92%	5.15%	24.93%	6.25%	7.35%	-	-
Horiz. %	147.30%	148.44%	149.82%	142.49%	114.05%	107.35%	100.00%	-
EPS	63.61	64.15	63.86	53.00	36.89	31.89	28.18	71.82%
YoY %	-0.84%	0.45%	20.49%	43.67%	15.68%	13.17%	-	-
Horiz. %	225.73%	227.64%	226.61%	188.08%	130.91%	113.17%	100.00%	-
DPS	20.00	10.67	16.00	0.00	16.00	8.00	12.00	40.44%
YoY %	87.44%	-33.31%	0.00%	0.00%	100.00%	-33.33%	-	-
Horiz. %	166.67%	88.92%	133.33%	0.00%	133.33%	66.67%	100.00%	-
NAPS	3.77	3.61	3.52	3.41	3.28	3.15	3.08	14.38%
YoY %	4.43%	2.56%	3.23%	3.96%	4.13%	2.27%	-	-
Horiz. %	122.40%	117.21%	114.29%	110.71%	106.49%	102.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 195,735
RPS	584.75	589.23	594.68	565.73	455.62	429.63	400.65	28.57%
YoY %	-0.76%	-0.92%	5.12%	24.17%	6.05%	7.23%	-	-
Horiz. %	145.95%	147.07%	148.43%	141.20%	113.72%	107.23%	100.00%	-
EPS	61.75	62.27	61.99	51.46	36.04	31.21	27.61	70.76%
YoY %	-0.84%	0.45%	20.46%	42.79%	15.48%	13.04%	-	-
Horiz. %	223.65%	225.53%	224.52%	186.38%	130.53%	113.04%	100.00%	-
DPS	19.42	10.35	15.53	0.00	15.63	7.83	11.76	39.58%
YoY %	87.63%	-33.35%	0.00%	0.00%	99.62%	-33.42%	-	-
Horiz. %	165.14%	88.01%	132.06%	0.00%	132.91%	66.58%	100.00%	-
NAPS	3.6598	3.5042	3.4167	3.3108	3.2042	3.0829	3.0175	13.68%
YoY %	4.44%	2.56%	3.20%	3.33%	3.93%	2.17%	-	-
Horiz. %	121.29%	116.13%	113.23%	109.72%	106.19%	102.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	5.70	4.73	4.16	3.97	2.66	2.14	1.80	-
P/RPS	0.95	0.78	0.68	0.68	0.57	0.49	0.44	66.81%
YoY %	21.79%	14.71%	0.00%	19.30%	16.33%	11.36%	-	-
Horiz. %	215.91%	177.27%	154.55%	154.55%	129.55%	111.36%	100.00%	-
P/EPS	8.96	7.37	6.51	7.49	7.21	6.71	6.39	25.19%
YoY %	21.57%	13.21%	-13.08%	3.88%	7.45%	5.01%	-	-
Horiz. %	140.22%	115.34%	101.88%	117.21%	112.83%	105.01%	100.00%	-
EY	11.16	13.56	15.35	13.35	13.87	14.90	15.66	-20.16%
YoY %	-17.70%	-11.66%	14.98%	-3.75%	-6.91%	-4.85%	-	-
Horiz. %	71.26%	86.59%	98.02%	85.25%	88.57%	95.15%	100.00%	-
DY	3.51	2.26	3.85	0.00	6.02	3.74	6.67	-34.74%
YoY %	55.31%	-41.30%	0.00%	0.00%	60.96%	-43.93%	-	-
Horiz. %	52.62%	33.88%	57.72%	0.00%	90.25%	56.07%	100.00%	-
P/NAPS	1.51	1.31	1.18	1.16	0.81	0.68	0.58	88.91%
YoY %	15.27%	11.02%	1.72%	43.21%	19.12%	17.24%	-	-
Horiz. %	260.34%	225.86%	203.45%	200.00%	139.66%	117.24%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	18/11/10	18/08/10	26/05/10	25/02/10	18/11/09	21/08/09	-
Price	5.10	5.36	4.91	4.31	3.78	2.35	1.91	-
P/RPS	0.85	0.88	0.80	0.74	0.81	0.54	0.47	48.27%
YoY %	-3.41%	10.00%	8.11%	-8.64%	50.00%	14.89%	-	-
Horiz. %	180.85%	187.23%	170.21%	157.45%	172.34%	114.89%	100.00%	-
P/EPS	8.02	8.36	7.69	8.13	10.25	7.37	6.78	11.81%
YoY %	-4.07%	8.71%	-5.41%	-20.68%	39.08%	8.70%	-	-
Horiz. %	118.29%	123.30%	113.42%	119.91%	151.18%	108.70%	100.00%	-
EY	12.47	11.97	13.01	12.30	9.76	13.57	14.75	-10.56%
YoY %	4.18%	-7.99%	5.77%	26.02%	-28.08%	-8.00%	-	-
Horiz. %	84.54%	81.15%	88.20%	83.39%	66.17%	92.00%	100.00%	-
DY	3.92	1.99	3.26	0.00	4.23	3.40	6.28	-26.89%
YoY %	96.98%	-38.96%	0.00%	0.00%	24.41%	-45.86%	-	-
Horiz. %	62.42%	31.69%	51.91%	0.00%	67.36%	54.14%	100.00%	-
P/NAPS	1.35	1.48	1.39	1.26	1.15	0.75	0.62	67.75%
YoY %	-8.78%	6.47%	10.32%	9.57%	53.33%	20.97%	-	-
Horiz. %	217.74%	238.71%	224.19%	203.23%	185.48%	120.97%	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