[APM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

18-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -10.79%

YoY- 7.05%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,182,069	1,167,650	1,157,038	1,204,636	1,178,846	1,187,884	1,198,872	-0.93%
YoY %	1.23%	0.92%	-3.95%	2.19%	-0.76%	-0.92%	-	-
Horiz. %	98.60%	97.40%	96.51%	100.48%	98.33%	99.08%	100.00%	-
PBT	175,035	173,381	167,324	170,336	184,529	185,044	182,518	-2.74%
YoY %	0.95%	3.62%	-1.77%	-7.69%	-0.28%	1.38%	-	-
Horiz. %	95.90%	94.99%	91.68%	93.33%	101.10%	101.38%	100.00%	-
Tax	-37,353	-44,588	-39,466	-41,980	-44,195	-44,392	-42,650	-8.43%
YoY %	16.23%	-12.98%	5.99%	5.01%	0.44%	-4.08%	-	-
Horiz. %	87.58%	104.54%	92.53%	98.43%	103.62%	104.08%	100.00%	-
NP	137,682	128,793	127,858	128,356	140,334	140,652	139,868	-1.04%
YoY %	6.90%	0.73%	-0.39%	-8.54%	-0.23%	0.56%	-	-
Horiz. %	98.44%	92.08%	91.41%	91.77%	100.33%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,891	110,225	111,664	111,052	124,489	125,529	124,962	-2.71%
YoY %	8.77%	-1.29%	0.55%	-10.79%	-0.83%	0.45%	-	-
Horiz. %	95.94%	88.21%	89.36%	88.87%	99.62%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.34%	25.72%	23.59%	24.65%	23.95%	23.99%	23.37%	-
YoY %	-17.03%	9.03%	-4.30%	2.92%	-0.17%	2.65%	-	-
Horiz. %	91.31%	110.06%	100.94%	105.48%	102.48%	102.65%	100.00%	-
Total Cost	1,044,387	1,038,857	1,029,180	1,076,280	1,038,512	1,047,232	1,059,004	-0.91%
YoY %	0.53%	0.94%	-4.38%	3.64%	-0.83%	-1.11%	-	-
Horiz. %	98.62%	98.10%	97.18%	101.63%	98.06%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	829,675	788,721	774,955	766,955	737,814	706,444	688,797	13.16%
YoY %	5.19%	1.78%	1.04%	3.95%	4.44%	2.56%	-	-
Horiz. %	120.45%	114.51%	112.51%	111.35%	107.12%	102.56%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	62,617	57,409	39,139	-	39,141	20,873	31,308	58.54%
YoY %	9.07%	46.68%	0.00%	-	87.52%	-33.33%	-	-
Horiz. %	200.00%	183.37%	125.01%	-	125.02%	66.67%	100.00%	-
Div Payout %	52.23%	52.08%	35.05%	-	31.44%	16.63%	25.05%	-
YoY %	0.29%	48.59%	0.00%	-	89.06%	-33.61%	-	-
Horiz. %	208.50%	207.90%	139.92%	-	125.51%	66.39%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	829,675	788,721	774,955	766,955	737,814	706,444	688,797	13.16%
YoY %	5.19%	1.78%	1.04%	3.95%	4.44%	2.56%	-	-
Horiz. %	120.45%	114.51%	112.51%	111.35%	107.12%	102.56%	100.00%	-
NOSH	195,678	195,712	195,695	195,651	195,706	195,691	195,681	-0.00%
YoY %	-0.02%	0.01%	0.02%	-0.03%	0.01%	0.01%	-	-
Horiz. %	100.00%	100.02%	100.01%	99.98%	100.01%	100.01%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	11.65%	11.03%	11.05%	10.66%	11.90%	11.84%	11.67%	-
YoY %	5.62%	-0.18%	3.66%	-10.42%	0.51%	1.46%	-	-
Horiz. %	99.83%	94.52%	94.69%	91.35%	101.97%	101.46%	100.00%	-
ROE	14.45%	13.98%	14.41%	14.48%	16.87%	17.77%	18.14%	-
YoY %	3.36%	-2.98%	-0.48%	-14.17%	-5.06%	-2.04%	-	-
Horiz. %	79.66%	77.07%	79.44%	79.82%	93.00%	97.96%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	604.09	596.62	591.24	615.70	602.35	607.02	612.67	-0.93%
YoY %	1.25%	0.91%	-3.97%	2.22%	-0.77%	-0.92%	-	-
Horiz. %	98.60%	97.38%	96.50%	100.49%	98.32%	99.08%	100.00%	-
EPS	61.27	56.32	57.06	56.76	63.61	64.15	63.86	-2.71%
YoY %	8.79%	-1.30%	0.53%	-10.77%	-0.84%	0.45%	-	-
Horiz. %	95.94%	88.19%	89.35%	88.88%	99.61%	100.45%	100.00%	-
DPS	32.00	29.33	20.00	0.00	20.00	10.67	16.00	58.53%
YoY %	9.10%	46.65%	0.00%	0.00%	87.44%	-33.31%	-	-
Horiz. %	200.00%	183.31%	125.00%	0.00%	125.00%	66.69%	100.00%	-
NAPS	4.24	4.03	3.96	3.92	3.77	3.61	3.52	13.17%
YoY %	5.21%	1.77%	1.02%	3.98%	4.43%	2.56%	-	-
Horiz. %	120.45%	114.49%	112.50%	111.36%	107.10%	102.56%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 195,651
RPS	586.34	579.19	573.93	597.54	584.75	589.23	594.68	-0.93%
YoY %	1.23%	0.92%	-3.95%	2.19%	-0.76%	-0.92%	-	-
Horiz. %	98.60%	97.40%	96.51%	100.48%	98.33%	99.08%	100.00%	-
EPS	59.47	54.68	55.39	55.09	61.75	62.27	61.99	-2.72%
YoY %	8.76%	-1.28%	0.54%	-10.79%	-0.84%	0.45%	-	-
Horiz. %	95.93%	88.21%	89.35%	88.87%	99.61%	100.45%	100.00%	-
DPS	31.06	28.48	19.41	0.00	19.42	10.35	15.53	58.53%
YoY %	9.06%	46.73%	0.00%	0.00%	87.63%	-33.35%	-	-
Horiz. %	200.00%	183.39%	124.98%	0.00%	125.05%	66.65%	100.00%	-
NAPS	4.1155	3.9123	3.844	3.8043	3.6598	3.5042	3.4167	13.16%
YoY %	5.19%	1.78%	1.04%	3.95%	4.44%	2.56%	-	-
Horiz. %	120.45%	114.51%	112.51%	111.34%	107.12%	102.56%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	4.45	4.50	4.88	5.28	5.70	4.73	4.16	-
P/RPS	0.74	0.75	0.83	0.86	0.95	0.78	0.68	5.78%
YoY %	-1.33%	-9.64%	-3.49%	-9.47%	21.79%	14.71%	-	-
Horiz. %	108.82%	110.29%	122.06%	126.47%	139.71%	114.71%	100.00%	-
P/EPS	7.26	7.99	8.55	9.30	8.96	7.37	6.51	7.51%
YoY %	-9.14%	-6.55%	-8.06%	3.79%	21.57%	13.21%	-	-
Horiz. %	111.52%	122.73%	131.34%	142.86%	137.63%	113.21%	100.00%	-
EY	13.77	12.52	11.69	10.75	11.16	13.56	15.35	-6.96%
YoY %	9.98%	7.10%	8.74%	-3.67%	-17.70%	-11.66%	-	-
Horiz. %	89.71%	81.56%	76.16%	70.03%	72.70%	88.34%	100.00%	-
DY	7.19	6.52	4.10	0.00	3.51	2.26	3.85	51.47%
YoY %	10.28%	59.02%	0.00%	0.00%	55.31%	-41.30%	-	-
Horiz. %	186.75%	169.35%	106.49%	0.00%	91.17%	58.70%	100.00%	-
P/NAPS	1.05	1.12	1.23	1.35	1.51	1.31	1.18	-7.46%
YoY %	-6.25%	-8.94%	-8.89%	-10.60%	15.27%	11.02%	-	-
Horiz. %	88.98%	94.92%	104.24%	114.41%	127.97%	111.02%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	17/11/11	18/08/11	18/05/11	23/02/11	18/11/10	18/08/10	-
Price	4.31	4.40	4.90	4.82	5.10	5.36	4.91	-
P/RPS	0.71	0.74	0.83	0.78	0.85	0.88	0.80	-7.62%
YoY %	-4.05%	-10.84%	6.41%	-8.24%	-3.41%	10.00%	-	-
Horiz. %	88.75%	92.50%	103.75%	97.50%	106.25%	110.00%	100.00%	-
P/EPS	7.03	7.81	8.59	8.49	8.02	8.36	7.69	-5.79%
YoY %	-9.99%	-9.08%	1.18%	5.86%	-4.07%	8.71%	-	-
Horiz. %	91.42%	101.56%	111.70%	110.40%	104.29%	108.71%	100.00%	-
EY	14.22	12.80	11.64	11.78	12.47	11.97	13.01	6.09%
YoY %	11.09%	9.97%	-1.19%	-5.53%	4.18%	-7.99%	-	-
Horiz. %	109.30%	98.39%	89.47%	90.55%	95.85%	92.01%	100.00%	-
DY	7.42	6.67	4.08	0.00	3.92	1.99	3.26	72.77%
YoY %	11.24%	63.48%	0.00%	0.00%	96.98%	-38.96%	-	-
Horiz. %	227.61%	204.60%	125.15%	0.00%	120.25%	61.04%	100.00%	-
P/NAPS	1.02	1.09	1.24	1.23	1.35	1.48	1.39	-18.59%
YoY %	-6.42%	-12.10%	0.81%	-8.89%	-8.78%	6.47%	-	-
Horiz. %	73.38%	78.42%	89.21%	88.49%	97.12%	106.47%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:40:00

EMA 5

10 Mins

SELL

2024-06-28 16:40:00

ADX

10 Mins

SELL

2024-06-28 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-28 16:40:00

EMA 5

5 Mins

SELL

2024-06-28 16:40:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

929

HLIND

HONG LEONG INDUSTRIES BHD

926

JCY

JCY INTERNATIONAL BERHAD

661

DNEX

DAGANG NEXCHANGE BERHAD

650

GENTING

GENTING BHD

617

YTLPOWR

YTL POWER INTERNATIONAL BHD

568

NOTION

NOTION VTEC BHD

505

MAYBANK

MALAYAN BANKING BHD

503

MYEG

MY E.G. SERVICES BHD

496

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More