[APM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -2.37%

YoY- -29.65%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	931,740	909,985	839,243	815,382	807,127	827,412	899,817	2.35%
YoY %	2.39%	8.43%	2.93%	1.02%	-2.45%	-8.05%	-	-
Horiz. %	103.55%	101.13%	93.27%	90.62%	89.70%	91.95%	100.00%	-
PBT	90,885	89,403	78,508	69,991	69,775	70,476	80,077	8.81%
YoY %	1.66%	13.88%	12.17%	0.31%	-0.99%	-11.99%	-	-
Horiz. %	113.50%	111.65%	98.04%	87.40%	87.13%	88.01%	100.00%	-
Tax	-22,111	-21,102	-19,172	-19,018	-18,774	-18,892	-21,081	3.23%
YoY %	-4.78%	-10.07%	-0.81%	-1.30%	0.62%	10.38%	-	-
Horiz. %	104.89%	100.10%	90.94%	90.21%	89.06%	89.62%	100.00%	-
NP	68,774	68,301	59,336	50,973	51,001	51,584	58,996	10.77%
YoY %	0.69%	15.11%	16.41%	-0.05%	-1.13%	-12.56%	-	-
Horiz. %	116.57%	115.77%	100.58%	86.40%	86.45%	87.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,480	61,441	53,738	45,909	47,023	48,516	55,512	8.20%
YoY %	1.69%	14.33%	17.05%	-2.37%	-3.08%	-12.60%	-	-
Horiz. %	112.55%	110.68%	96.80%	82.70%	84.71%	87.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	23.60%	24.42%	27.17%	26.91%	26.81%	26.33%	-
YoY %	3.09%	-3.36%	-10.12%	0.97%	0.37%	1.82%	-	-
Horiz. %	92.40%	89.63%	92.75%	103.19%	102.20%	101.82%	100.00%	-
Total Cost	862,966	841,684	779,907	764,409	756,126	775,828	840,821	1.74%
YoY %	2.53%	7.92%	2.03%	1.10%	-2.54%	-7.73%	-	-
Horiz. %	102.63%	100.10%	92.76%	90.91%	89.93%	92.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	589,667	588,946	569,415	551,530	538,038	544,511	537,303	6.40%
YoY %	0.12%	3.43%	3.24%	2.51%	-1.19%	1.34%	-	-
Horiz. %	109.75%	109.61%	105.98%	102.65%	100.14%	101.34%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	29,728	27,856	27,856	26,039	26,039	26,100	26,100	9.07%
YoY %	6.72%	0.00%	6.98%	0.00%	-0.23%	0.00%	-	-
Horiz. %	113.90%	106.73%	106.73%	99.77%	99.77%	100.00%	100.00%	-
Div Payout %	47.58%	45.34%	51.84%	56.72%	55.38%	53.80%	47.02%	-
YoY %	4.94%	-12.54%	-8.60%	2.42%	2.94%	14.42%	-	-
Horiz. %	101.19%	96.43%	110.25%	120.63%	117.78%	114.42%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	589,667	588,946	569,415	551,530	538,038	544,511	537,303	6.40%
YoY %	0.12%	3.43%	3.24%	2.51%	-1.19%	1.34%	-	-
Horiz. %	109.75%	109.61%	105.98%	102.65%	100.14%	101.34%	100.00%	-
NOSH	197,875	198,298	198,402	199,108	200,014	200,188	200,486	-0.87%
YoY %	-0.21%	-0.05%	-0.35%	-0.45%	-0.09%	-0.15%	-	-
Horiz. %	98.70%	98.91%	98.96%	99.31%	99.76%	99.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	7.38%	7.51%	7.07%	6.25%	6.32%	6.23%	6.56%	-
YoY %	-1.73%	6.22%	13.12%	-1.11%	1.44%	-5.03%	-	-
Horiz. %	112.50%	114.48%	107.77%	95.27%	96.34%	94.97%	100.00%	-
ROE	10.60%	10.43%	9.44%	8.32%	8.74%	8.91%	10.33%	-
YoY %	1.63%	10.49%	13.46%	-4.81%	-1.91%	-13.75%	-	-
Horiz. %	102.61%	100.97%	91.38%	80.54%	84.61%	86.25%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	470.87	458.90	423.00	409.52	403.53	413.32	448.82	3.25%
YoY %	2.61%	8.49%	3.29%	1.48%	-2.37%	-7.91%	-	-
Horiz. %	104.91%	102.25%	94.25%	91.24%	89.91%	92.09%	100.00%	-
EPS	31.58	30.98	27.09	23.06	23.51	24.24	27.69	9.16%
YoY %	1.94%	14.36%	17.48%	-1.91%	-3.01%	-12.46%	-	-
Horiz. %	114.05%	111.88%	97.83%	83.28%	84.90%	87.54%	100.00%	-
DPS	15.00	14.00	14.00	13.00	13.00	13.00	13.00	10.01%
YoY %	7.14%	0.00%	7.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.38%	107.69%	107.69%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.98	2.97	2.87	2.77	2.69	2.72	2.68	7.33%
YoY %	0.34%	3.48%	3.61%	2.97%	-1.10%	1.49%	-	-
Horiz. %	111.19%	110.82%	107.09%	103.36%	100.37%	101.49%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 199,108
RPS	462.17	451.38	416.29	404.46	400.36	410.42	446.34	2.35%
YoY %	2.39%	8.43%	2.92%	1.02%	-2.45%	-8.05%	-	-
Horiz. %	103.55%	101.13%	93.27%	90.62%	89.70%	91.95%	100.00%	-
EPS	30.99	30.48	26.66	22.77	23.32	24.07	27.54	8.19%
YoY %	1.67%	14.33%	17.08%	-2.36%	-3.12%	-12.60%	-	-
Horiz. %	112.53%	110.68%	96.80%	82.68%	84.68%	87.40%	100.00%	-
DPS	14.75	13.82	13.82	12.92	12.92	12.95	12.95	9.07%
YoY %	6.73%	0.00%	6.97%	0.00%	-0.23%	0.00%	-	-
Horiz. %	113.90%	106.72%	106.72%	99.77%	99.77%	100.00%	100.00%	-
NAPS	2.9249	2.9214	2.8245	2.7358	2.6688	2.701	2.6652	6.40%
YoY %	0.12%	3.43%	3.24%	2.51%	-1.19%	1.34%	-	-
Horiz. %	109.74%	109.61%	105.98%	102.65%	100.14%	101.34%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.05	2.20	2.33	2.01	2.35	2.46	2.29	-
P/RPS	0.44	0.48	0.55	0.49	0.58	0.60	0.51	-9.38%
YoY %	-8.33%	-12.73%	12.24%	-15.52%	-3.33%	17.65%	-	-
Horiz. %	86.27%	94.12%	107.84%	96.08%	113.73%	117.65%	100.00%	-
P/EPS	6.49	7.10	8.60	8.72	10.00	10.15	8.27	-14.93%
YoY %	-8.59%	-17.44%	-1.38%	-12.80%	-1.48%	22.73%	-	-
Horiz. %	78.48%	85.85%	103.99%	105.44%	120.92%	122.73%	100.00%	-
EY	15.40	14.08	11.62	11.47	10.00	9.85	12.09	17.52%
YoY %	9.38%	21.17%	1.31%	14.70%	1.52%	-18.53%	-	-
Horiz. %	127.38%	116.46%	96.11%	94.87%	82.71%	81.47%	100.00%	-
DY	7.32	6.36	6.01	6.47	5.53	5.28	5.68	18.44%
YoY %	15.09%	5.82%	-7.11%	17.00%	4.73%	-7.04%	-	-
Horiz. %	128.87%	111.97%	105.81%	113.91%	97.36%	92.96%	100.00%	-
P/NAPS	0.69	0.74	0.81	0.73	0.87	0.90	0.85	-12.99%
YoY %	-6.76%	-8.64%	10.96%	-16.09%	-3.33%	5.88%	-	-
Horiz. %	81.18%	87.06%	95.29%	85.88%	102.35%	105.88%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/05/08	26/02/08	16/11/07	16/08/07	24/05/07	22/02/07	-
Price	2.11	2.16	2.05	2.33	1.94	2.44	2.54	-
P/RPS	0.45	0.47	0.48	0.57	0.48	0.59	0.57	-14.59%
YoY %	-4.26%	-2.08%	-15.79%	18.75%	-18.64%	3.51%	-	-
Horiz. %	78.95%	82.46%	84.21%	100.00%	84.21%	103.51%	100.00%	-
P/EPS	6.68	6.97	7.57	10.11	8.25	10.07	9.17	-19.05%
YoY %	-4.16%	-7.93%	-25.12%	22.55%	-18.07%	9.81%	-	-
Horiz. %	72.85%	76.01%	82.55%	110.25%	89.97%	109.81%	100.00%	-
EY	14.96	14.34	13.21	9.90	12.12	9.93	10.90	23.52%
YoY %	4.32%	8.55%	33.43%	-18.32%	22.05%	-8.90%	-	-
Horiz. %	137.25%	131.56%	121.19%	90.83%	111.19%	91.10%	100.00%	-
DY	7.11	6.48	6.83	5.58	6.70	5.33	5.12	24.49%
YoY %	9.72%	-5.12%	22.40%	-16.72%	25.70%	4.10%	-	-
Horiz. %	138.87%	126.56%	133.40%	108.98%	130.86%	104.10%	100.00%	-
P/NAPS	0.71	0.73	0.71	0.84	0.72	0.90	0.95	-17.65%
YoY %	-2.74%	2.82%	-15.48%	16.67%	-20.00%	-5.26%	-	-
Horiz. %	74.74%	76.84%	74.74%	88.42%	75.79%	94.74%	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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

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