[APM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 17.05%

YoY- -3.2%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	954,667	931,740	909,985	839,243	815,382	807,127	827,412	9.97%
YoY %	2.46%	2.39%	8.43%	2.93%	1.02%	-2.45%	-	-
Horiz. %	115.38%	112.61%	109.98%	101.43%	98.55%	97.55%	100.00%	-
PBT	93,094	90,885	89,403	78,508	69,991	69,775	70,476	20.32%
YoY %	2.43%	1.66%	13.88%	12.17%	0.31%	-0.99%	-	-
Horiz. %	132.09%	128.96%	126.86%	111.40%	99.31%	99.01%	100.00%	-
Tax	-22,978	-22,111	-21,102	-19,172	-19,018	-18,774	-18,892	13.90%
YoY %	-3.92%	-4.78%	-10.07%	-0.81%	-1.30%	0.62%	-	-
Horiz. %	121.63%	117.04%	111.70%	101.48%	100.67%	99.38%	100.00%	-
NP	70,116	68,774	68,301	59,336	50,973	51,001	51,584	22.63%
YoY %	1.95%	0.69%	15.11%	16.41%	-0.05%	-1.13%	-	-
Horiz. %	135.93%	133.32%	132.41%	115.03%	98.82%	98.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,249	62,480	61,441	53,738	45,909	47,023	48,516	20.53%
YoY %	2.83%	1.69%	14.33%	17.05%	-2.37%	-3.08%	-	-
Horiz. %	132.43%	128.78%	126.64%	110.76%	94.63%	96.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	24.33%	23.60%	24.42%	27.17%	26.91%	26.81%	-
YoY %	1.44%	3.09%	-3.36%	-10.12%	0.97%	0.37%	-	-
Horiz. %	92.06%	90.75%	88.03%	91.09%	101.34%	100.37%	100.00%	-
Total Cost	884,551	862,966	841,684	779,907	764,409	756,126	775,828	9.11%
YoY %	2.50%	2.53%	7.92%	2.03%	1.10%	-2.54%	-	-
Horiz. %	114.01%	111.23%	108.49%	100.53%	98.53%	97.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	597,491	589,667	588,946	569,415	551,530	538,038	544,511	6.36%
YoY %	1.33%	0.12%	3.43%	3.24%	2.51%	-1.19%	-	-
Horiz. %	109.73%	108.29%	108.16%	104.57%	101.29%	98.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	29,728	29,728	27,856	27,856	26,039	26,039	26,100	9.03%
YoY %	0.00%	6.72%	0.00%	6.98%	0.00%	-0.23%	-	-
Horiz. %	113.90%	113.90%	106.73%	106.73%	99.77%	99.77%	100.00%	-
Div Payout %	46.27%	47.58%	45.34%	51.84%	56.72%	55.38%	53.80%	-
YoY %	-2.75%	4.94%	-12.54%	-8.60%	2.42%	2.94%	-	-
Horiz. %	86.00%	88.44%	84.28%	96.36%	105.43%	102.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	597,491	589,667	588,946	569,415	551,530	538,038	544,511	6.36%
YoY %	1.33%	0.12%	3.43%	3.24%	2.51%	-1.19%	-	-
Horiz. %	109.73%	108.29%	108.16%	104.57%	101.29%	98.81%	100.00%	-
NOSH	197,844	197,875	198,298	198,402	199,108	200,014	200,188	-0.78%
YoY %	-0.02%	-0.21%	-0.05%	-0.35%	-0.45%	-0.09%	-	-
Horiz. %	98.83%	98.84%	99.06%	99.11%	99.46%	99.91%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	7.34%	7.38%	7.51%	7.07%	6.25%	6.32%	6.23%	-
YoY %	-0.54%	-1.73%	6.22%	13.12%	-1.11%	1.44%	-	-
Horiz. %	117.82%	118.46%	120.55%	113.48%	100.32%	101.44%	100.00%	-
ROE	10.75%	10.60%	10.43%	9.44%	8.32%	8.74%	8.91%	-
YoY %	1.42%	1.63%	10.49%	13.46%	-4.81%	-1.91%	-	-
Horiz. %	120.65%	118.97%	117.06%	105.95%	93.38%	98.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	482.53	470.87	458.90	423.00	409.52	403.53	413.32	10.84%
YoY %	2.48%	2.61%	8.49%	3.29%	1.48%	-2.37%	-	-
Horiz. %	116.74%	113.92%	111.03%	102.34%	99.08%	97.63%	100.00%	-
EPS	32.47	31.58	30.98	27.09	23.06	23.51	24.24	21.45%
YoY %	2.82%	1.94%	14.36%	17.48%	-1.91%	-3.01%	-	-
Horiz. %	133.95%	130.28%	127.81%	111.76%	95.13%	96.99%	100.00%	-
DPS	15.00	15.00	14.00	14.00	13.00	13.00	13.00	9.98%
YoY %	0.00%	7.14%	0.00%	7.69%	0.00%	0.00%	-	-
Horiz. %	115.38%	115.38%	107.69%	107.69%	100.00%	100.00%	100.00%	-
NAPS	3.02	2.98	2.97	2.87	2.77	2.69	2.72	7.20%
YoY %	1.34%	0.34%	3.48%	3.61%	2.97%	-1.10%	-	-
Horiz. %	111.03%	109.56%	109.19%	105.51%	101.84%	98.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 198,402
RPS	473.55	462.17	451.38	416.29	404.46	400.36	410.42	9.97%
YoY %	2.46%	2.39%	8.43%	2.92%	1.02%	-2.45%	-	-
Horiz. %	115.38%	112.61%	109.98%	101.43%	98.55%	97.55%	100.00%	-
EPS	31.87	30.99	30.48	26.66	22.77	23.32	24.07	20.51%
YoY %	2.84%	1.67%	14.33%	17.08%	-2.36%	-3.12%	-	-
Horiz. %	132.41%	128.75%	126.63%	110.76%	94.60%	96.88%	100.00%	-
DPS	14.75	14.75	13.82	13.82	12.92	12.92	12.95	9.03%
YoY %	0.00%	6.73%	0.00%	6.97%	0.00%	-0.23%	-	-
Horiz. %	113.90%	113.90%	106.72%	106.72%	99.77%	99.77%	100.00%	-
NAPS	2.9637	2.9249	2.9214	2.8245	2.7358	2.6688	2.701	6.36%
YoY %	1.33%	0.12%	3.43%	3.24%	2.51%	-1.19%	-	-
Horiz. %	109.73%	108.29%	108.16%	104.57%	101.29%	98.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.85	2.05	2.20	2.33	2.01	2.35	2.46	-
P/RPS	0.38	0.44	0.48	0.55	0.49	0.58	0.60	-26.18%
YoY %	-13.64%	-8.33%	-12.73%	12.24%	-15.52%	-3.33%	-	-
Horiz. %	63.33%	73.33%	80.00%	91.67%	81.67%	96.67%	100.00%	-
P/EPS	5.70	6.49	7.10	8.60	8.72	10.00	10.15	-31.86%
YoY %	-12.17%	-8.59%	-17.44%	-1.38%	-12.80%	-1.48%	-	-
Horiz. %	56.16%	63.94%	69.95%	84.73%	85.91%	98.52%	100.00%	-
EY	17.55	15.40	14.08	11.62	11.47	10.00	9.85	46.81%
YoY %	13.96%	9.38%	21.17%	1.31%	14.70%	1.52%	-	-
Horiz. %	178.17%	156.35%	142.94%	117.97%	116.45%	101.52%	100.00%	-
DY	8.11	7.32	6.36	6.01	6.47	5.53	5.28	33.02%
YoY %	10.79%	15.09%	5.82%	-7.11%	17.00%	4.73%	-	-
Horiz. %	153.60%	138.64%	120.45%	113.83%	122.54%	104.73%	100.00%	-
P/NAPS	0.61	0.69	0.74	0.81	0.73	0.87	0.90	-22.78%
YoY %	-11.59%	-6.76%	-8.64%	10.96%	-16.09%	-3.33%	-	-
Horiz. %	67.78%	76.67%	82.22%	90.00%	81.11%	96.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	17/11/08	28/08/08	28/05/08	26/02/08	16/11/07	16/08/07	24/05/07	-
Price	1.53	2.11	2.16	2.05	2.33	1.94	2.44	-
P/RPS	0.32	0.45	0.47	0.48	0.57	0.48	0.59	-33.41%
YoY %	-28.89%	-4.26%	-2.08%	-15.79%	18.75%	-18.64%	-	-
Horiz. %	54.24%	76.27%	79.66%	81.36%	96.61%	81.36%	100.00%	-
P/EPS	4.71	6.68	6.97	7.57	10.11	8.25	10.07	-39.66%
YoY %	-29.49%	-4.16%	-7.93%	-25.12%	22.55%	-18.07%	-	-
Horiz. %	46.77%	66.34%	69.22%	75.17%	100.40%	81.93%	100.00%	-
EY	21.23	14.96	14.34	13.21	9.90	12.12	9.93	65.72%
YoY %	41.91%	4.32%	8.55%	33.43%	-18.32%	22.05%	-	-
Horiz. %	213.80%	150.65%	144.41%	133.03%	99.70%	122.05%	100.00%	-
DY	9.80	7.11	6.48	6.83	5.58	6.70	5.33	49.91%
YoY %	37.83%	9.72%	-5.12%	22.40%	-16.72%	25.70%	-	-
Horiz. %	183.86%	133.40%	121.58%	128.14%	104.69%	125.70%	100.00%	-
P/NAPS	0.51	0.71	0.73	0.71	0.84	0.72	0.90	-31.45%
YoY %	-28.17%	-2.74%	2.82%	-15.48%	16.67%	-20.00%	-	-
Horiz. %	56.67%	78.89%	81.11%	78.89%	93.33%	80.00%	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