[APM] QoQ TTM Result on 30-Jun-2001 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

23-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- 5.86%

YoY- 60.01%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	650,047	659,584	669,896	668,786	659,068	619,821	598,305	5.69%
YoY %	-1.45%	-1.54%	0.17%	1.47%	6.33%	3.60%	-	-
Horiz. %	108.65%	110.24%	111.97%	111.78%	110.16%	103.60%	100.00%	-
PBT	86,011	79,617	72,952	66,331	61,546	55,334	51,839	40.19%
YoY %	8.03%	9.14%	9.98%	7.77%	11.23%	6.74%	-	-
Horiz. %	165.92%	153.59%	140.73%	127.96%	118.73%	106.74%	100.00%	-
Tax	-24,263	-22,773	-18,405	-18,381	-16,250	-14,160	-11,299	66.52%
YoY %	-6.54%	-23.73%	-0.13%	-13.11%	-14.76%	-25.32%	-	-
Horiz. %	214.74%	201.55%	162.89%	162.68%	143.82%	125.32%	100.00%	-
NP	61,748	56,844	54,547	47,950	45,296	41,174	40,540	32.41%
YoY %	8.63%	4.21%	13.76%	5.86%	10.01%	1.56%	-	-
Horiz. %	152.31%	140.22%	134.55%	118.28%	111.73%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,748	56,844	54,547	47,950	45,296	41,174	40,540	32.41%
YoY %	8.63%	4.21%	13.76%	5.86%	10.01%	1.56%	-	-
Horiz. %	152.31%	140.22%	134.55%	118.28%	111.73%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.21%	28.60%	25.23%	27.71%	26.40%	25.59%	21.80%	-
YoY %	-1.36%	13.36%	-8.95%	4.96%	3.17%	17.39%	-	-
Horiz. %	129.40%	131.19%	115.73%	127.11%	121.10%	117.39%	100.00%	-
Total Cost	588,299	602,740	615,349	620,836	613,772	578,647	557,765	3.62%
YoY %	-2.40%	-2.05%	-0.88%	1.15%	6.07%	3.74%	-	-
Horiz. %	105.47%	108.06%	110.32%	111.31%	110.04%	103.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	336,614	318,372	304,303	288,156	290,112	278,074	278,337	13.52%
YoY %	5.73%	4.62%	5.60%	-0.67%	4.33%	-0.09%	-	-
Horiz. %	120.94%	114.38%	109.33%	103.53%	104.23%	99.91%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	22,165	22,165	18,135	18,135	18,140	18,140	16,132	23.61%
YoY %	0.00%	22.22%	0.00%	-0.03%	0.00%	12.45%	-	-
Horiz. %	137.40%	137.40%	112.42%	112.42%	112.45%	112.45%	100.00%	-
Div Payout %	35.90%	38.99%	33.25%	37.82%	40.05%	44.06%	39.79%	-
YoY %	-7.93%	17.26%	-12.08%	-5.57%	-9.10%	10.73%	-	-
Horiz. %	90.22%	97.99%	83.56%	95.05%	100.65%	110.73%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	336,614	318,372	304,303	288,156	290,112	278,074	278,337	13.52%
YoY %	5.73%	4.62%	5.60%	-0.67%	4.33%	-0.09%	-	-
Horiz. %	120.94%	114.38%	109.33%	103.53%	104.23%	99.91%	100.00%	-
NOSH	201,565	201,501	201,525	201,507	201,466	201,503	201,693	-0.04%
YoY %	0.03%	-0.01%	0.01%	0.02%	-0.02%	-0.09%	-	-
Horiz. %	99.94%	99.90%	99.92%	99.91%	99.89%	99.91%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	9.50%	8.62%	8.14%	7.17%	6.87%	6.64%	6.78%	-
YoY %	10.21%	5.90%	13.53%	4.37%	3.46%	-2.06%	-	-
Horiz. %	140.12%	127.14%	120.06%	105.75%	101.33%	97.94%	100.00%	-
ROE	18.34%	17.85%	17.93%	16.64%	15.61%	14.81%	14.57%	-
YoY %	2.75%	-0.45%	7.75%	6.60%	5.40%	1.65%	-	-
Horiz. %	125.88%	122.51%	123.06%	114.21%	107.14%	101.65%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	322.50	327.33	332.41	331.89	327.14	307.60	296.64	5.73%
YoY %	-1.48%	-1.53%	0.16%	1.45%	6.35%	3.69%	-	-
Horiz. %	108.72%	110.35%	112.06%	111.88%	110.28%	103.69%	100.00%	-
EPS	30.63	28.21	27.07	23.80	22.48	20.43	20.10	32.45%
YoY %	8.58%	4.21%	13.74%	5.87%	10.03%	1.64%	-	-
Horiz. %	152.39%	140.35%	134.68%	118.41%	111.84%	101.64%	100.00%	-
DPS	11.00	11.00	9.00	9.00	9.00	9.00	8.00	23.67%
YoY %	0.00%	22.22%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	137.50%	137.50%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	1.67	1.58	1.51	1.43	1.44	1.38	1.38	13.57%
YoY %	5.70%	4.64%	5.59%	-0.69%	4.35%	0.00%	-	-
Horiz. %	121.01%	114.49%	109.42%	103.62%	104.35%	100.00%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 201,507
RPS	322.44	327.17	332.29	331.74	326.92	307.45	296.78	5.68%
YoY %	-1.45%	-1.54%	0.17%	1.47%	6.33%	3.60%	-	-
Horiz. %	108.65%	110.24%	111.97%	111.78%	110.16%	103.60%	100.00%	-
EPS	30.63	28.20	27.06	23.78	22.47	20.42	20.11	32.41%
YoY %	8.62%	4.21%	13.79%	5.83%	10.04%	1.54%	-	-
Horiz. %	152.31%	140.23%	134.56%	118.25%	111.74%	101.54%	100.00%	-
DPS	10.99	10.99	9.00	9.00	9.00	9.00	8.00	23.60%
YoY %	0.00%	22.11%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	137.38%	137.38%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	1.6697	1.5792	1.5094	1.4293	1.439	1.3793	1.3806	13.52%
YoY %	5.73%	4.62%	5.60%	-0.67%	4.33%	-0.09%	-	-
Horiz. %	120.94%	114.39%	109.33%	103.53%	104.23%	99.91%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	2.80	2.14	1.66	1.75	1.74	1.88	2.03	-
P/RPS	0.87	0.65	0.50	0.53	0.53	0.61	0.68	17.87%
YoY %	33.85%	30.00%	-5.66%	0.00%	-13.11%	-10.29%	-	-
Horiz. %	127.94%	95.59%	73.53%	77.94%	77.94%	89.71%	100.00%	-
P/EPS	9.14	7.59	6.13	7.35	7.74	9.20	10.10	-6.44%
YoY %	20.42%	23.82%	-16.60%	-5.04%	-15.87%	-8.91%	-	-
Horiz. %	90.50%	75.15%	60.69%	72.77%	76.63%	91.09%	100.00%	-
EY	10.94	13.18	16.31	13.60	12.92	10.87	9.90	6.89%
YoY %	-17.00%	-19.19%	19.93%	5.26%	18.86%	9.80%	-	-
Horiz. %	110.51%	133.13%	164.75%	137.37%	130.51%	109.80%	100.00%	-
DY	3.93	5.14	5.42	5.14	5.17	4.79	3.94	-0.16%
YoY %	-23.54%	-5.17%	5.45%	-0.58%	7.93%	21.57%	-	-
Horiz. %	99.75%	130.46%	137.56%	130.46%	131.22%	121.57%	100.00%	-
P/NAPS	1.68	1.35	1.10	1.22	1.21	1.36	1.47	9.31%
YoY %	24.44%	22.73%	-9.84%	0.83%	-11.03%	-7.48%	-	-
Horiz. %	114.29%	91.84%	74.83%	82.99%	82.31%	92.52%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	15/05/02	27/02/02	19/11/01	23/08/01	24/05/01	22/02/01	28/11/00	-
Price	3.58	2.28	1.90	2.00	1.63	1.71	2.05	-
P/RPS	1.11	0.70	0.57	0.60	0.50	0.56	0.69	37.33%
YoY %	58.57%	22.81%	-5.00%	20.00%	-10.71%	-18.84%	-	-
Horiz. %	160.87%	101.45%	82.61%	86.96%	72.46%	81.16%	100.00%	-
P/EPS	11.69	8.08	7.02	8.40	7.25	8.37	10.20	9.52%
YoY %	44.68%	15.10%	-16.43%	15.86%	-13.38%	-17.94%	-	-
Horiz. %	114.61%	79.22%	68.82%	82.35%	71.08%	82.06%	100.00%	-
EY	8.56	12.37	14.25	11.90	13.79	11.95	9.80	-8.63%
YoY %	-30.80%	-13.19%	19.75%	-13.71%	15.40%	21.94%	-	-
Horiz. %	87.35%	126.22%	145.41%	121.43%	140.71%	121.94%	100.00%	-
DY	3.07	4.82	4.74	4.50	5.52	5.26	3.90	-14.75%
YoY %	-36.31%	1.69%	5.33%	-18.48%	4.94%	34.87%	-	-
Horiz. %	78.72%	123.59%	121.54%	115.38%	141.54%	134.87%	100.00%	-
P/NAPS	2.14	1.44	1.26	1.40	1.13	1.24	1.49	27.32%
YoY %	48.61%	14.29%	-10.00%	23.89%	-8.87%	-16.78%	-	-
Horiz. %	143.62%	96.64%	84.56%	93.96%	75.84%	83.22%	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