[APM] QoQ Cumulative 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- -79.94%

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
Cumulative Result
Revenue	918,533	649,597	403,851	190,838	943,526	720,199	470,497	56.01%
YoY %	41.40%	60.85%	111.62%	-79.77%	31.01%	53.07%	-	-
Horiz. %	195.23%	138.07%	85.83%	40.56%	200.54%	153.07%	100.00%	-
PBT	100,632	70,451	40,232	15,014	80,395	66,649	43,130	75.64%
YoY %	42.84%	75.11%	167.96%	-81.32%	20.62%	54.53%	-	-
Horiz. %	233.32%	163.35%	93.28%	34.81%	186.40%	154.53%	100.00%	-
Tax	-18,354	-16,504	-8,118	-3,347	-22,823	-16,426	-10,289	46.93%
YoY %	-11.21%	-103.30%	-142.55%	85.33%	-38.94%	-59.65%	-	-
Horiz. %	178.38%	160.40%	78.90%	32.53%	221.82%	159.65%	100.00%	-
NP	82,278	53,947	32,114	11,667	57,572	50,223	32,841	84.15%
YoY %	52.52%	67.99%	175.25%	-79.73%	14.63%	52.93%	-	-
Horiz. %	250.53%	164.27%	97.79%	35.53%	175.31%	152.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,651	47,195	27,829	10,262	51,169	46,115	30,050	79.84%
YoY %	53.94%	69.59%	171.18%	-79.94%	10.96%	53.46%	-	-
Horiz. %	241.77%	157.05%	92.61%	34.15%	170.28%	153.46%	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	595,650	371,737	179,171	885,954	669,976	437,656	53.80%
YoY %	40.39%	60.23%	107.48%	-79.78%	32.24%	53.08%	-	-
Horiz. %	191.08%	136.10%	84.94%	40.94%	202.43%	153.08%	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	11,838	11,850	-	29,691	11,880	11,885	91.21%
YoY %	166.18%	-0.10%	0.00%	-	149.92%	-0.04%	-	-
Horiz. %	265.12%	99.60%	99.71%	-	249.82%	99.96%	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%	7.59%	4.57%	1.71%	8.53%	7.71%	5.09%	-
YoY %	48.22%	66.08%	167.25%	-79.95%	10.64%	51.47%	-	-
Horiz. %	221.02%	149.12%	89.78%	33.60%	167.58%	151.47%	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	329.24	204.47	96.52	476.66	363.73	237.52	56.61%
YoY %	41.66%	61.02%	111.84%	-79.75%	31.05%	53.14%	-	-
Horiz. %	196.36%	138.62%	86.09%	40.64%	200.68%	153.14%	100.00%	-
EPS	36.89	23.92	14.09	5.19	25.85	23.29	15.17	80.54%
YoY %	54.22%	69.77%	171.48%	-79.92%	10.99%	53.53%	-	-
Horiz. %	243.18%	157.68%	92.88%	34.21%	170.40%	153.53%	100.00%	-
DPS	16.00	6.00	6.00	0.00	15.00	6.00	6.00	91.95%
YoY %	166.67%	0.00%	0.00%	0.00%	150.00%	0.00%	-	-
Horiz. %	266.67%	100.00%	100.00%	0.00%	250.00%	100.00%	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	322.22	200.32	94.66	468.02	357.24	233.38	56.01%
YoY %	41.40%	60.85%	111.62%	-79.77%	31.01%	53.07%	-	-
Horiz. %	195.23%	138.07%	85.83%	40.56%	200.54%	153.07%	100.00%	-
EPS	36.04	23.41	13.80	5.09	25.38	22.87	14.91	79.82%
YoY %	53.95%	69.64%	171.12%	-79.94%	10.98%	53.39%	-	-
Horiz. %	241.72%	157.01%	92.56%	34.14%	170.22%	153.39%	100.00%	-
DPS	15.63	5.87	5.88	0.00	14.73	5.89	5.90	91.11%
YoY %	166.27%	-0.17%	0.00%	0.00%	150.08%	-0.17%	-	-
Horiz. %	264.92%	99.49%	99.66%	0.00%	249.66%	99.83%	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	0.65	0.88	1.55	0.31	0.51	0.86	-23.92%
YoY %	-12.31%	-26.14%	-43.23%	400.00%	-39.22%	-40.70%	-	-
Horiz. %	66.28%	75.58%	102.33%	180.23%	36.05%	59.30%	100.00%	-
P/EPS	7.21	8.95	12.78	28.90	5.76	7.94	13.51	-34.13%
YoY %	-19.44%	-29.97%	-55.78%	401.74%	-27.46%	-41.23%	-	-
Horiz. %	53.37%	66.25%	94.60%	213.92%	42.64%	58.77%	100.00%	-
EY	13.87	11.18	7.83	3.46	17.35	12.59	7.40	51.84%
YoY %	24.06%	42.78%	126.30%	-80.06%	37.81%	70.14%	-	-
Horiz. %	187.43%	151.08%	105.81%	46.76%	234.46%	170.14%	100.00%	-
DY	6.02	2.80	3.33	0.00	10.07	3.24	2.93	61.40%
YoY %	115.00%	-15.92%	0.00%	0.00%	210.80%	10.58%	-	-
Horiz. %	205.46%	95.56%	113.65%	0.00%	343.69%	110.58%	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	0.71	0.93	1.86	0.32	0.42	0.89	-6.06%
YoY %	14.08%	-23.66%	-50.00%	481.25%	-23.81%	-52.81%	-	-
Horiz. %	91.01%	79.78%	104.49%	208.99%	35.96%	47.19%	100.00%	-
P/EPS	10.25	9.82	13.56	34.68	5.92	6.57	13.91	-18.37%
YoY %	4.38%	-27.58%	-60.90%	485.81%	-9.89%	-52.77%	-	-
Horiz. %	73.69%	70.60%	97.48%	249.32%	42.56%	47.23%	100.00%	-
EY	9.76	10.18	7.38	2.88	16.90	15.22	7.19	22.52%
YoY %	-4.13%	37.94%	156.25%	-82.96%	11.04%	111.68%	-	-
Horiz. %	135.74%	141.59%	102.64%	40.06%	235.05%	211.68%	100.00%	-
DY	4.23	2.55	3.14	0.00	9.80	3.92	2.84	30.32%
YoY %	65.88%	-18.79%	0.00%	0.00%	150.00%	38.03%	-	-
Horiz. %	148.94%	89.79%	110.56%	0.00%	345.07%	138.03%	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