[APM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 52.2%

YoY- 16.65%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Cumulative Result
Revenue	470,690	233,023	970,646	727,802	451,642	214,005	789,049	-29.20%
YoY %	101.99%	-75.99%	33.37%	61.15%	111.04%	-72.88%	-	-
Horiz. %	59.65%	29.53%	123.01%	92.24%	57.24%	27.12%	100.00%	-
PBT	41,055	19,697	89,921	66,940	43,756	20,773	76,831	-34.22%
YoY %	108.43%	-78.10%	34.33%	52.98%	110.64%	-72.96%	-	-
Horiz. %	53.44%	25.64%	117.04%	87.13%	56.95%	27.04%	100.00%	-
Tax	-9,657	-4,573	-17,959	-16,916	-10,895	-5,055	-18,163	-34.44%
YoY %	-111.17%	74.54%	-6.17%	-55.26%	-115.53%	72.17%	-	-
Horiz. %	53.17%	25.18%	98.88%	93.13%	59.98%	27.83%	100.00%	-
NP	31,398	15,124	71,962	50,024	32,861	15,718	58,668	-34.15%
YoY %	107.60%	-78.98%	43.85%	52.23%	109.07%	-73.21%	-	-
Horiz. %	53.52%	25.78%	122.66%	85.27%	56.01%	26.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,797	14,443	70,074	50,020	32,865	15,520	58,668	-36.42%
YoY %	106.31%	-79.39%	40.09%	52.20%	111.76%	-73.55%	-	-
Horiz. %	50.79%	24.62%	119.44%	85.26%	56.02%	26.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.52%	23.22%	19.97%	25.27%	24.90%	24.33%	23.64%	-
YoY %	1.29%	16.27%	-20.97%	1.49%	2.34%	2.92%	-	-
Horiz. %	99.49%	98.22%	84.48%	106.90%	105.33%	102.92%	100.00%	-
Total Cost	439,292	217,899	898,684	677,778	418,781	198,287	730,381	-28.81%
YoY %	101.60%	-75.75%	32.59%	61.85%	111.20%	-72.85%	-	-
Horiz. %	60.15%	29.83%	123.04%	92.80%	57.34%	27.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,394	402,873	503,405	481,271	465,184	464,996	448,969	9.37%
YoY %	27.43%	-19.97%	4.60%	3.46%	0.04%	3.57%	-	-
Horiz. %	114.35%	89.73%	112.12%	107.19%	103.61%	103.57%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	10,066	-	26,177	10,068	10,068	-	24,159	-44.30%
YoY %	0.00%	-	160.00%	0.00%	0.00%	-	-	-
Horiz. %	41.67%	-	108.35%	41.67%	41.67%	-	100.00%	-
Div Payout %	33.78%	-	37.36%	20.13%	30.64%	-	41.18%	-
YoY %	0.00%	-	85.59%	-34.30%	0.00%	-	-	-
Horiz. %	82.03%	-	90.72%	48.88%	74.41%	-	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	513,394	402,873	503,405	481,271	465,184	464,996	448,969	9.37%
YoY %	27.43%	-19.97%	4.60%	3.46%	0.04%	3.57%	-	-
Horiz. %	114.35%	89.73%	112.12%	107.19%	103.61%	103.57%	100.00%	-
NOSH	201,331	201,436	201,362	201,368	201,378	201,297	201,331	0.00%
YoY %	-0.05%	0.04%	-0.00%	-0.00%	0.04%	-0.02%	-	-
Horiz. %	100.00%	100.05%	100.02%	100.02%	100.02%	99.98%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	6.67%	6.49%	7.41%	6.87%	7.28%	7.34%	7.44%	-
YoY %	2.77%	-12.42%	7.86%	-5.63%	-0.82%	-1.34%	-	-
Horiz. %	89.65%	87.23%	99.60%	92.34%	97.85%	98.66%	100.00%	-
ROE	5.80%	3.59%	13.92%	10.39%	7.06%	3.34%	13.07%	-
YoY %	61.56%	-74.21%	33.97%	47.17%	111.38%	-74.45%	-	-
Horiz. %	44.38%	27.47%	106.50%	79.50%	54.02%	25.55%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	233.79	115.68	482.04	361.43	224.27	106.31	391.92	-29.20%
YoY %	102.10%	-76.00%	33.37%	61.16%	110.96%	-72.87%	-	-
Horiz. %	59.65%	29.52%	122.99%	92.22%	57.22%	27.13%	100.00%	-
EPS	14.95	7.51	34.80	24.84	16.32	7.71	29.14	-35.99%
YoY %	99.07%	-78.42%	40.10%	52.21%	111.67%	-73.54%	-	-
Horiz. %	51.30%	25.77%	119.42%	85.24%	56.01%	26.46%	100.00%	-
DPS	5.00	0.00	13.00	5.00	5.00	0.00	12.00	-44.30%
YoY %	0.00%	0.00%	160.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	41.67%	0.00%	108.33%	41.67%	41.67%	0.00%	100.00%	-
NAPS	2.55	2.00	2.50	2.39	2.31	2.31	2.23	9.37%
YoY %	27.50%	-20.00%	4.60%	3.46%	0.00%	3.59%	-	-
Horiz. %	114.35%	89.69%	112.11%	107.17%	103.59%	103.59%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 201,349
RPS	233.48	115.59	481.47	361.01	224.03	106.15	391.39	-29.20%
YoY %	101.99%	-75.99%	33.37%	61.14%	111.05%	-72.88%	-	-
Horiz. %	59.65%	29.53%	123.02%	92.24%	57.24%	27.12%	100.00%	-
EPS	14.78	7.16	34.76	24.81	16.30	7.70	29.10	-36.42%
YoY %	106.42%	-79.40%	40.10%	52.21%	111.69%	-73.54%	-	-
Horiz. %	50.79%	24.60%	119.45%	85.26%	56.01%	26.46%	100.00%	-
DPS	4.99	0.00	12.98	4.99	4.99	0.00	11.98	-44.31%
YoY %	0.00%	0.00%	160.12%	0.00%	0.00%	0.00%	-	-
Horiz. %	41.65%	0.00%	108.35%	41.65%	41.65%	0.00%	100.00%	-
NAPS	2.5466	1.9984	2.497	2.3873	2.3075	2.3065	2.227	9.37%
YoY %	27.43%	-19.97%	4.60%	3.46%	0.04%	3.57%	-	-
Horiz. %	114.35%	89.74%	112.12%	107.20%	103.61%	103.57%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.54	2.64	2.52	2.54	2.46	2.69	2.55	-
P/RPS	1.09	2.28	0.52	0.70	1.10	2.53	0.65	41.28%
YoY %	-52.19%	338.46%	-25.71%	-36.36%	-56.52%	289.23%	-	-
Horiz. %	167.69%	350.77%	80.00%	107.69%	169.23%	389.23%	100.00%	-
P/EPS	17.16	36.82	7.24	10.23	15.07	34.89	8.75	56.87%
YoY %	-53.39%	408.56%	-29.23%	-32.12%	-56.81%	298.74%	-	-
Horiz. %	196.11%	420.80%	82.74%	116.91%	172.23%	398.74%	100.00%	-
EY	5.83	2.72	13.81	9.78	6.63	2.87	11.43	-36.24%
YoY %	114.34%	-80.30%	41.21%	47.51%	131.01%	-74.89%	-	-
Horiz. %	51.01%	23.80%	120.82%	85.56%	58.01%	25.11%	100.00%	-
DY	1.97	0.00	5.16	1.97	2.03	0.00	4.71	-44.16%
YoY %	0.00%	0.00%	161.93%	-2.96%	0.00%	0.00%	-	-
Horiz. %	41.83%	0.00%	109.55%	41.83%	43.10%	0.00%	100.00%	-
P/NAPS	1.00	1.32	1.01	1.06	1.06	1.16	1.14	-8.38%
YoY %	-24.24%	30.69%	-4.72%	0.00%	-8.62%	1.75%	-	-
Horiz. %	87.72%	115.79%	88.60%	92.98%	92.98%	101.75%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	14/09/06	25/05/06	23/02/06	16/11/05	17/08/05	19/05/05	28/02/05	-
Price	2.18	2.70	2.42	2.60	2.53	2.42	2.50	-
P/RPS	0.93	2.33	0.50	0.72	1.13	2.28	0.64	28.38%
YoY %	-60.09%	366.00%	-30.56%	-36.28%	-50.44%	256.25%	-	-
Horiz. %	145.31%	364.06%	78.12%	112.50%	176.56%	356.25%	100.00%	-
P/EPS	14.73	37.66	6.95	10.47	15.50	31.39	8.58	43.51%
YoY %	-60.89%	441.87%	-33.62%	-32.45%	-50.62%	265.85%	-	-
Horiz. %	171.68%	438.93%	81.00%	122.03%	180.65%	365.85%	100.00%	-
EY	6.79	2.66	14.38	9.55	6.45	3.19	11.66	-30.33%
YoY %	155.26%	-81.50%	50.58%	48.06%	102.19%	-72.64%	-	-
Horiz. %	58.23%	22.81%	123.33%	81.90%	55.32%	27.36%	100.00%	-
DY	2.29	0.00	5.37	1.92	1.98	0.00	4.80	-39.02%
YoY %	0.00%	0.00%	179.69%	-3.03%	0.00%	0.00%	-	-
Horiz. %	47.71%	0.00%	111.88%	40.00%	41.25%	0.00%	100.00%	-
P/NAPS	0.85	1.35	0.97	1.09	1.10	1.05	1.12	-16.83%
YoY %	-37.04%	39.18%	-11.01%	-0.91%	4.76%	-6.25%	-	-
Horiz. %	75.89%	120.54%	86.61%	97.32%	98.21%	93.75%	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