[APM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

14-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -2.89%

YoY- 2.68%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	827,412	899,817	932,054	969,915	969,885	950,867	914,895	-6.48%
YoY %	-8.05%	-3.46%	-3.90%	0.00%	2.00%	3.93%	-	-
Horiz. %	90.44%	98.35%	101.88%	106.01%	106.01%	103.93%	100.00%	-
PBT	70,476	80,077	85,130	87,158	88,783	89,859	86,888	-13.03%
YoY %	-11.99%	-5.94%	-2.33%	-1.83%	-1.20%	3.42%	-	-
Horiz. %	81.11%	92.16%	97.98%	100.31%	102.18%	103.42%	100.00%	-
Tax	-18,892	-21,081	-15,726	-16,659	-17,415	-17,897	-21,075	-7.03%
YoY %	10.38%	-34.05%	5.60%	4.34%	2.69%	15.08%	-	-
Horiz. %	89.64%	100.03%	74.62%	79.05%	82.63%	84.92%	100.00%	-
NP	51,584	58,996	69,404	70,499	71,368	71,962	65,813	-15.00%
YoY %	-12.56%	-15.00%	-1.55%	-1.22%	-0.83%	9.34%	-	-
Horiz. %	78.38%	89.64%	105.46%	107.12%	108.44%	109.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,516	55,512	65,261	67,006	68,997	70,074	65,809	-18.40%
YoY %	-12.60%	-14.94%	-2.60%	-2.89%	-1.54%	6.48%	-	-
Horiz. %	73.72%	84.35%	99.17%	101.82%	104.84%	106.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.81%	26.33%	18.47%	19.11%	19.62%	19.92%	24.26%	-
YoY %	1.82%	42.56%	-3.35%	-2.60%	-1.51%	-17.89%	-	-
Horiz. %	110.51%	108.53%	76.13%	78.77%	80.87%	82.11%	100.00%	-
Total Cost	775,828	840,821	862,650	899,416	898,517	878,905	849,082	-5.84%
YoY %	-7.73%	-2.53%	-4.09%	0.10%	2.23%	3.51%	-	-
Horiz. %	91.37%	99.03%	101.60%	105.93%	105.82%	103.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,511	537,303	529,090	513,141	402,873	503,363	481,225	8.59%
YoY %	1.34%	1.55%	3.11%	27.37%	-19.96%	4.60%	-	-
Horiz. %	113.15%	111.65%	109.95%	106.63%	83.72%	104.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	26,100	26,100	26,169	26,169	26,180	26,180	24,169	5.26%
YoY %	0.00%	-0.26%	0.00%	-0.04%	0.00%	8.32%	-	-
Horiz. %	107.99%	107.99%	108.28%	108.28%	108.32%	108.32%	100.00%	-
Div Payout %	53.80%	47.02%	40.10%	39.06%	37.94%	37.36%	36.73%	-
YoY %	14.42%	17.26%	2.66%	2.95%	1.55%	1.72%	-	-
Horiz. %	146.47%	128.02%	109.18%	106.34%	103.29%	101.72%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	544,511	537,303	529,090	513,141	402,873	503,363	481,225	8.59%
YoY %	1.34%	1.55%	3.11%	27.37%	-19.96%	4.60%	-	-
Horiz. %	113.15%	111.65%	109.95%	106.63%	83.72%	104.60%	100.00%	-
NOSH	200,188	200,486	201,174	201,231	201,436	201,345	201,349	-0.38%
YoY %	-0.15%	-0.34%	-0.03%	-0.10%	0.05%	-0.00%	-	-
Horiz. %	99.42%	99.57%	99.91%	99.94%	100.04%	100.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	6.23%	6.56%	7.45%	7.27%	7.36%	7.57%	7.19%	-
YoY %	-5.03%	-11.95%	2.48%	-1.22%	-2.77%	5.29%	-	-
Horiz. %	86.65%	91.24%	103.62%	101.11%	102.36%	105.29%	100.00%	-
ROE	8.91%	10.33%	12.33%	13.06%	17.13%	13.92%	13.68%	-
YoY %	-13.75%	-16.22%	-5.59%	-23.76%	23.06%	1.75%	-	-
Horiz. %	65.13%	75.51%	90.13%	95.47%	125.22%	101.75%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	413.32	448.82	463.31	481.99	481.48	472.26	454.38	-6.12%
YoY %	-7.91%	-3.13%	-3.88%	0.11%	1.95%	3.94%	-	-
Horiz. %	90.96%	98.78%	101.97%	106.08%	105.96%	103.94%	100.00%	-
EPS	24.24	27.69	32.44	33.30	34.25	34.80	32.68	-18.07%
YoY %	-12.46%	-14.64%	-2.58%	-2.77%	-1.58%	6.49%	-	-
Horiz. %	74.17%	84.73%	99.27%	101.90%	104.80%	106.49%	100.00%	-
DPS	13.00	13.00	13.00	13.00	13.00	13.00	12.00	5.48%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	8.33%	-	-
Horiz. %	108.33%	108.33%	108.33%	108.33%	108.33%	108.33%	100.00%	-
NAPS	2.72	2.68	2.63	2.55	2.00	2.50	2.39	9.01%
YoY %	1.49%	1.90%	3.14%	27.50%	-20.00%	4.60%	-	-
Horiz. %	113.81%	112.13%	110.04%	106.69%	83.68%	104.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 201,231
RPS	410.42	446.34	462.33	481.11	481.09	471.66	453.82	-6.48%
YoY %	-8.05%	-3.46%	-3.90%	0.00%	2.00%	3.93%	-	-
Horiz. %	90.44%	98.35%	101.88%	106.01%	106.01%	103.93%	100.00%	-
EPS	24.07	27.54	32.37	33.24	34.22	34.76	32.64	-18.39%
YoY %	-12.60%	-14.92%	-2.62%	-2.86%	-1.55%	6.50%	-	-
Horiz. %	73.74%	84.38%	99.17%	101.84%	104.84%	106.50%	100.00%	-
DPS	12.95	12.95	12.98	12.98	12.99	12.99	11.99	5.27%
YoY %	0.00%	-0.23%	0.00%	-0.08%	0.00%	8.34%	-	-
Horiz. %	108.01%	108.01%	108.26%	108.26%	108.34%	108.34%	100.00%	-
NAPS	2.701	2.6652	2.6245	2.5453	1.9984	2.4968	2.387	8.59%
YoY %	1.34%	1.55%	3.11%	27.37%	-19.96%	4.60%	-	-
Horiz. %	113.15%	111.65%	109.95%	106.63%	83.72%	104.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.46	2.29	2.29	2.54	2.64	2.52	2.54	-
P/RPS	0.60	0.51	0.49	0.53	0.55	0.53	0.56	4.71%
YoY %	17.65%	4.08%	-7.55%	-3.64%	3.77%	-5.36%	-	-
Horiz. %	107.14%	91.07%	87.50%	94.64%	98.21%	94.64%	100.00%	-
P/EPS	10.15	8.27	7.06	7.63	7.71	7.24	7.77	19.51%
YoY %	22.73%	17.14%	-7.47%	-1.04%	6.49%	-6.82%	-	-
Horiz. %	130.63%	106.44%	90.86%	98.20%	99.23%	93.18%	100.00%	-
EY	9.85	12.09	14.17	13.11	12.97	13.81	12.87	-16.34%
YoY %	-18.53%	-14.68%	8.09%	1.08%	-6.08%	7.30%	-	-
Horiz. %	76.53%	93.94%	110.10%	101.86%	100.78%	107.30%	100.00%	-
DY	5.28	5.68	5.68	5.12	4.92	5.16	4.72	7.76%
YoY %	-7.04%	0.00%	10.94%	4.07%	-4.65%	9.32%	-	-
Horiz. %	111.86%	120.34%	120.34%	108.47%	104.24%	109.32%	100.00%	-
P/NAPS	0.90	0.85	0.87	1.00	1.32	1.01	1.06	-10.34%
YoY %	5.88%	-2.30%	-13.00%	-24.24%	30.69%	-4.72%	-	-
Horiz. %	84.91%	80.19%	82.08%	94.34%	124.53%	95.28%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/05/07	22/02/07	16/11/06	14/09/06	25/05/06	23/02/06	16/11/05	-
Price	2.44	2.54	2.25	2.18	2.70	2.42	2.60	-
P/RPS	0.59	0.57	0.49	0.45	0.56	0.51	0.57	2.32%
YoY %	3.51%	16.33%	8.89%	-19.64%	9.80%	-10.53%	-	-
Horiz. %	103.51%	100.00%	85.96%	78.95%	98.25%	89.47%	100.00%	-
P/EPS	10.07	9.17	6.94	6.55	7.88	6.95	7.95	17.08%
YoY %	9.81%	32.13%	5.95%	-16.88%	13.38%	-12.58%	-	-
Horiz. %	126.67%	115.35%	87.30%	82.39%	99.12%	87.42%	100.00%	-
EY	9.93	10.90	14.42	15.27	12.69	14.38	12.57	-14.55%
YoY %	-8.90%	-24.41%	-5.57%	20.33%	-11.75%	14.40%	-	-
Horiz. %	79.00%	86.71%	114.72%	121.48%	100.95%	114.40%	100.00%	-
DY	5.33	5.12	5.78	5.96	4.81	5.37	4.62	10.00%
YoY %	4.10%	-11.42%	-3.02%	23.91%	-10.43%	16.23%	-	-
Horiz. %	115.37%	110.82%	125.11%	129.00%	104.11%	116.23%	100.00%	-
P/NAPS	0.90	0.95	0.86	0.85	1.35	0.97	1.09	-11.99%
YoY %	-5.26%	10.47%	1.18%	-37.04%	39.18%	-11.01%	-	-
Horiz. %	82.57%	87.16%	78.90%	77.98%	123.85%	88.99%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 15:30:00

EMA 5

5 Mins

SELL

2024-06-27 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-27 15:10:00

EMA 5

5 Mins

BUY

2024-06-27 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

687

HLIND

HONG LEONG INDUSTRIES BHD

614

PTRANS

PERAK TRANSIT BERHAD

604

MPI

MALAYSIAN PACIFIC INDUSTRIES

603

YTLPOWR

YTL POWER INTERNATIONAL BHD

521

MYEG

MY E.G. SERVICES BHD

476

THETA

THETA EDGE BERHAD

465

GENTING

GENTING BHD

458

PBBANK

PUBLIC BANK BHD

431

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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