[APM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 21.49%

YoY- 119.22%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	1,194,877	1,178,846	1,159,849	1,114,118	1,012,823	918,533	872,924	23.30%
YoY %	1.36%	1.64%	4.10%	10.00%	10.27%	5.22%	-	-
Horiz. %	136.88%	135.05%	132.87%	127.63%	116.03%	105.22%	100.00%	-
PBT	189,987	184,529	168,964	151,659	122,744	100,632	84,197	72.12%
YoY %	2.96%	9.21%	11.41%	23.56%	21.97%	19.52%	-	-
Horiz. %	225.65%	219.16%	200.68%	180.12%	145.78%	119.52%	100.00%	-
Tax	-46,529	-44,195	-35,144	-31,561	-23,168	-18,354	-22,901	60.48%
YoY %	-5.28%	-25.75%	-11.35%	-36.23%	-26.23%	19.86%	-	-
Horiz. %	203.17%	192.98%	153.46%	137.81%	101.17%	80.14%	100.00%	-
NP	143,458	140,334	133,820	120,098	99,576	82,278	61,296	76.36%
YoY %	2.23%	4.87%	11.43%	20.61%	21.02%	34.23%	-	-
Horiz. %	234.04%	228.94%	218.32%	195.93%	162.45%	134.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,317	124,489	119,603	107,303	88,324	72,651	52,249	80.22%
YoY %	1.47%	4.09%	11.46%	21.49%	21.57%	39.05%	-	-
Horiz. %	241.76%	238.26%	228.91%	205.37%	169.04%	139.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	23.95%	20.80%	20.81%	18.88%	18.24%	27.20%	-
YoY %	2.25%	15.14%	-0.05%	10.22%	3.51%	-32.94%	-	-
Horiz. %	90.04%	88.05%	76.47%	76.51%	69.41%	67.06%	100.00%	-
Total Cost	1,051,419	1,038,512	1,026,029	994,020	913,247	836,255	811,628	18.85%
YoY %	1.24%	1.22%	3.22%	8.84%	9.21%	3.03%	-	-
Horiz. %	129.54%	127.95%	126.42%	122.47%	112.52%	103.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,955	737,995	706,515	688,661	667,459	642,768	620,578	15.17%
YoY %	3.92%	4.46%	2.59%	3.18%	3.84%	3.58%	-	-
Horiz. %	123.59%	118.92%	113.85%	110.97%	107.55%	103.58%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	39,141	39,141	35,248	35,248	31,426	31,426	29,667	20.31%
YoY %	0.00%	11.04%	0.00%	12.16%	0.00%	5.93%	-	-
Horiz. %	131.93%	131.93%	118.81%	118.81%	105.93%	105.93%	100.00%	-
Div Payout %	30.99%	31.44%	29.47%	32.85%	35.58%	43.26%	56.78%	-
YoY %	-1.43%	6.68%	-10.29%	-7.67%	-17.75%	-23.81%	-	-
Horiz. %	54.58%	55.37%	51.90%	57.85%	62.66%	76.19%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	766,955	737,995	706,515	688,661	667,459	642,768	620,578	15.17%
YoY %	3.92%	4.46%	2.59%	3.18%	3.84%	3.58%	-	-
Horiz. %	123.59%	118.92%	113.85%	110.97%	107.55%	103.58%	100.00%	-
NOSH	195,651	195,754	195,710	195,642	195,735	195,966	197,009	-0.46%
YoY %	-0.05%	0.02%	0.03%	-0.05%	-0.12%	-0.53%	-	-
Horiz. %	99.31%	99.36%	99.34%	99.31%	99.35%	99.47%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	12.01%	11.90%	11.54%	10.78%	9.83%	8.96%	7.02%	-
YoY %	0.92%	3.12%	7.05%	9.66%	9.71%	27.64%	-	-
Horiz. %	171.08%	169.52%	164.39%	153.56%	140.03%	127.64%	100.00%	-
ROE	16.47%	16.87%	16.93%	15.58%	13.23%	11.30%	8.42%	-
YoY %	-2.37%	-0.35%	8.66%	17.76%	17.08%	34.20%	-	-
Horiz. %	195.61%	200.36%	201.07%	185.04%	157.13%	134.20%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	610.72	602.21	592.63	569.47	517.44	468.72	443.09	23.87%
YoY %	1.41%	1.62%	4.07%	10.06%	10.39%	5.78%	-	-
Horiz. %	137.83%	135.91%	133.75%	128.52%	116.78%	105.78%	100.00%	-
EPS	64.56	63.59	61.11	54.85	45.12	37.07	26.52	81.06%
YoY %	1.53%	4.06%	11.41%	21.56%	21.72%	39.78%	-	-
Horiz. %	243.44%	239.78%	230.43%	206.83%	170.14%	139.78%	100.00%	-
DPS	20.00	20.00	18.00	18.00	16.00	16.00	15.00	21.16%
YoY %	0.00%	11.11%	0.00%	12.50%	0.00%	6.67%	-	-
Horiz. %	133.33%	133.33%	120.00%	120.00%	106.67%	106.67%	100.00%	-
NAPS	3.92	3.77	3.61	3.52	3.41	3.28	3.15	15.71%
YoY %	3.98%	4.43%	2.56%	3.23%	3.96%	4.13%	-	-
Horiz. %	124.44%	119.68%	114.60%	111.75%	108.25%	104.13%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 195,642
RPS	592.70	584.75	575.32	552.64	502.39	455.62	433.00	23.30%
YoY %	1.36%	1.64%	4.10%	10.00%	10.27%	5.22%	-	-
Horiz. %	136.88%	135.05%	132.87%	127.63%	116.03%	105.22%	100.00%	-
EPS	62.66	61.75	59.33	53.23	43.81	36.04	25.92	80.22%
YoY %	1.47%	4.08%	11.46%	21.50%	21.56%	39.04%	-	-
Horiz. %	241.74%	238.23%	228.90%	205.36%	169.02%	139.04%	100.00%	-
DPS	19.42	19.42	17.48	17.48	15.59	15.59	14.72	20.30%
YoY %	0.00%	11.10%	0.00%	12.12%	0.00%	5.91%	-	-
Horiz. %	131.93%	131.93%	118.75%	118.75%	105.91%	105.91%	100.00%	-
NAPS	3.8043	3.6607	3.5045	3.416	3.3108	3.1883	3.0783	15.17%
YoY %	3.92%	4.46%	2.59%	3.18%	3.84%	3.57%	-	-
Horiz. %	123.58%	118.92%	113.85%	110.97%	107.55%	103.57%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	5.28	5.70	4.73	4.16	3.97	2.66	2.14	-
P/RPS	0.86	0.95	0.80	0.73	0.77	0.57	0.48	47.56%
YoY %	-9.47%	18.75%	9.59%	-5.19%	35.09%	18.75%	-	-
Horiz. %	179.17%	197.92%	166.67%	152.08%	160.42%	118.75%	100.00%	-
P/EPS	8.18	8.96	7.74	7.58	8.80	7.17	8.07	0.90%
YoY %	-8.71%	15.76%	2.11%	-13.86%	22.73%	-11.15%	-	-
Horiz. %	101.36%	111.03%	95.91%	93.93%	109.05%	88.85%	100.00%	-
EY	12.23	11.16	12.92	13.18	11.37	13.94	12.39	-0.86%
YoY %	9.59%	-13.62%	-1.97%	15.92%	-18.44%	12.51%	-	-
Horiz. %	98.71%	90.07%	104.28%	106.38%	91.77%	112.51%	100.00%	-
DY	3.79	3.51	3.81	4.33	4.03	6.02	7.01	-33.65%
YoY %	7.98%	-7.87%	-12.01%	7.44%	-33.06%	-14.12%	-	-
Horiz. %	54.07%	50.07%	54.35%	61.77%	57.49%	85.88%	100.00%	-
P/NAPS	1.35	1.51	1.31	1.18	1.16	0.81	0.68	58.02%
YoY %	-10.60%	15.27%	11.02%	1.72%	43.21%	19.12%	-	-
Horiz. %	198.53%	222.06%	192.65%	173.53%	170.59%	119.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/05/11	23/02/11	18/11/10	18/08/10	26/05/10	25/02/10	18/11/09	-
Price	4.82	5.10	5.36	4.91	4.31	3.78	2.35	-
P/RPS	0.79	0.85	0.90	0.86	0.83	0.81	0.53	30.51%
YoY %	-7.06%	-5.56%	4.65%	3.61%	2.47%	52.83%	-	-
Horiz. %	149.06%	160.38%	169.81%	162.26%	156.60%	152.83%	100.00%	-
P/EPS	7.47	8.02	8.77	8.95	9.55	10.20	8.86	-10.76%
YoY %	-6.86%	-8.55%	-2.01%	-6.28%	-6.37%	15.12%	-	-
Horiz. %	84.31%	90.52%	98.98%	101.02%	107.79%	115.12%	100.00%	-
EY	13.39	12.47	11.40	11.17	10.47	9.81	11.29	12.05%
YoY %	7.38%	9.39%	2.06%	6.69%	6.73%	-13.11%	-	-
Horiz. %	118.60%	110.45%	100.97%	98.94%	92.74%	86.89%	100.00%	-
DY	4.15	3.92	3.36	3.67	3.71	4.23	6.38	-24.94%
YoY %	5.87%	16.67%	-8.45%	-1.08%	-12.29%	-33.70%	-	-
Horiz. %	65.05%	61.44%	52.66%	57.52%	58.15%	66.30%	100.00%	-
P/NAPS	1.23	1.35	1.48	1.39	1.26	1.15	0.75	39.11%
YoY %	-8.89%	-8.78%	6.47%	10.32%	9.57%	53.33%	-	-
Horiz. %	164.00%	180.00%	197.33%	185.33%	168.00%	153.33%	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