[APM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 4.09%

YoY- 71.35%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	1,163,671	1,157,929	1,194,877	1,178,846	1,159,849	1,114,118	1,012,823	9.68%
YoY %	0.50%	-3.09%	1.36%	1.64%	4.10%	10.00%	-	-
Horiz. %	114.89%	114.33%	117.97%	116.39%	114.52%	110.00%	100.00%	-
PBT	175,782	176,932	189,987	184,529	168,964	151,659	122,744	27.02%
YoY %	-0.65%	-6.87%	2.96%	9.21%	11.41%	23.56%	-	-
Horiz. %	143.21%	144.15%	154.78%	150.34%	137.66%	123.56%	100.00%	-
Tax	-44,342	-42,603	-46,529	-44,195	-35,144	-31,561	-23,168	54.09%
YoY %	-4.08%	8.44%	-5.28%	-25.75%	-11.35%	-36.23%	-	-
Horiz. %	191.39%	183.89%	200.83%	190.76%	151.69%	136.23%	100.00%	-
NP	131,440	134,329	143,458	140,334	133,820	120,098	99,576	20.31%
YoY %	-2.15%	-6.36%	2.23%	4.87%	11.43%	20.61%	-	-
Horiz. %	132.00%	134.90%	144.07%	140.93%	134.39%	120.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,011	117,840	126,317	124,489	119,603	107,303	88,324	17.84%
YoY %	-4.10%	-6.71%	1.47%	4.09%	11.46%	21.49%	-	-
Horiz. %	127.95%	133.42%	143.02%	140.95%	135.41%	121.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	24.08%	24.49%	23.95%	20.80%	20.81%	18.88%	-
YoY %	4.78%	-1.67%	2.25%	15.14%	-0.05%	10.22%	-	-
Horiz. %	133.63%	127.54%	129.71%	126.85%	110.17%	110.22%	100.00%	-
Total Cost	1,032,231	1,023,600	1,051,419	1,038,512	1,026,029	994,020	913,247	8.49%
YoY %	0.84%	-2.65%	1.24%	1.22%	3.22%	8.84%	-	-
Horiz. %	113.03%	112.08%	115.13%	113.72%	112.35%	108.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	788,862	775,127	766,955	737,995	706,515	688,661	667,459	11.77%
YoY %	1.77%	1.07%	3.92%	4.46%	2.59%	3.18%	-	-
Horiz. %	118.19%	116.13%	114.91%	110.57%	105.85%	103.18%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	19,573	43,064	39,141	39,141	35,248	35,248	31,426	-27.04%
YoY %	-54.55%	10.02%	0.00%	11.04%	0.00%	12.16%	-	-
Horiz. %	62.28%	137.03%	124.55%	124.55%	112.16%	112.16%	100.00%	-
Div Payout %	17.32%	36.54%	30.99%	31.44%	29.47%	32.85%	35.58%	-
YoY %	-52.60%	17.91%	-1.43%	6.68%	-10.29%	-7.67%	-	-
Horiz. %	48.68%	102.70%	87.10%	88.36%	82.83%	92.33%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	788,862	775,127	766,955	737,995	706,515	688,661	667,459	11.77%
YoY %	1.77%	1.07%	3.92%	4.46%	2.59%	3.18%	-	-
Horiz. %	118.19%	116.13%	114.91%	110.57%	105.85%	103.18%	100.00%	-
NOSH	195,747	195,739	195,651	195,754	195,710	195,642	195,735	0.00%
YoY %	0.00%	0.04%	-0.05%	0.02%	0.03%	-0.05%	-	-
Horiz. %	100.01%	100.00%	99.96%	100.01%	99.99%	99.95%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	11.30%	11.60%	12.01%	11.90%	11.54%	10.78%	9.83%	-
YoY %	-2.59%	-3.41%	0.92%	3.12%	7.05%	9.66%	-	-
Horiz. %	114.95%	118.01%	122.18%	121.06%	117.40%	109.66%	100.00%	-
ROE	14.33%	15.20%	16.47%	16.87%	16.93%	15.58%	13.23%	-
YoY %	-5.72%	-7.71%	-2.37%	-0.35%	8.66%	17.76%	-	-
Horiz. %	108.31%	114.89%	124.49%	127.51%	127.97%	117.76%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	594.48	591.57	610.72	602.21	592.63	569.47	517.44	9.68%
YoY %	0.49%	-3.14%	1.41%	1.62%	4.07%	10.06%	-	-
Horiz. %	114.89%	114.33%	118.03%	116.38%	114.53%	110.06%	100.00%	-
EPS	57.73	60.20	64.56	63.59	61.11	54.85	45.12	17.83%
YoY %	-4.10%	-6.75%	1.53%	4.06%	11.41%	21.56%	-	-
Horiz. %	127.95%	133.42%	143.09%	140.94%	135.44%	121.56%	100.00%	-
DPS	10.00	22.00	20.00	20.00	18.00	18.00	16.00	-26.87%
YoY %	-54.55%	10.00%	0.00%	11.11%	0.00%	12.50%	-	-
Horiz. %	62.50%	137.50%	125.00%	125.00%	112.50%	112.50%	100.00%	-
NAPS	4.03	3.96	3.92	3.77	3.61	3.52	3.41	11.76%
YoY %	1.77%	1.02%	3.98%	4.43%	2.56%	3.23%	-	-
Horiz. %	118.18%	116.13%	114.96%	110.56%	105.87%	103.23%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 195,754
RPS	577.22	574.37	592.70	584.75	575.32	552.64	502.39	9.68%
YoY %	0.50%	-3.09%	1.36%	1.64%	4.10%	10.00%	-	-
Horiz. %	114.89%	114.33%	117.98%	116.39%	114.52%	110.00%	100.00%	-
EPS	56.06	58.45	62.66	61.75	59.33	53.23	43.81	17.84%
YoY %	-4.09%	-6.72%	1.47%	4.08%	11.46%	21.50%	-	-
Horiz. %	127.96%	133.42%	143.03%	140.95%	135.43%	121.50%	100.00%	-
DPS	9.71	21.36	19.42	19.42	17.48	17.48	15.59	-27.04%
YoY %	-54.54%	9.99%	0.00%	11.10%	0.00%	12.12%	-	-
Horiz. %	62.28%	137.01%	124.57%	124.57%	112.12%	112.12%	100.00%	-
NAPS	3.913	3.8449	3.8043	3.6607	3.5045	3.416	3.3108	11.77%
YoY %	1.77%	1.07%	3.92%	4.46%	2.59%	3.18%	-	-
Horiz. %	118.19%	116.13%	114.91%	110.57%	105.85%	103.18%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	4.50	4.88	5.28	5.70	4.73	4.16	3.97	-
P/RPS	0.76	0.82	0.86	0.95	0.80	0.73	0.77	-0.86%
YoY %	-7.32%	-4.65%	-9.47%	18.75%	9.59%	-5.19%	-	-
Horiz. %	98.70%	106.49%	111.69%	123.38%	103.90%	94.81%	100.00%	-
P/EPS	7.79	8.11	8.18	8.96	7.74	7.58	8.80	-7.79%
YoY %	-3.95%	-0.86%	-8.71%	15.76%	2.11%	-13.86%	-	-
Horiz. %	88.52%	92.16%	92.95%	101.82%	87.95%	86.14%	100.00%	-
EY	12.83	12.34	12.23	11.16	12.92	13.18	11.37	8.37%
YoY %	3.97%	0.90%	9.59%	-13.62%	-1.97%	15.92%	-	-
Horiz. %	112.84%	108.53%	107.56%	98.15%	113.63%	115.92%	100.00%	-
DY	2.22	4.51	3.79	3.51	3.81	4.33	4.03	-32.77%
YoY %	-50.78%	19.00%	7.98%	-7.87%	-12.01%	7.44%	-	-
Horiz. %	55.09%	111.91%	94.04%	87.10%	94.54%	107.44%	100.00%	-
P/NAPS	1.12	1.23	1.35	1.51	1.31	1.18	1.16	-2.31%
YoY %	-8.94%	-8.89%	-10.60%	15.27%	11.02%	1.72%	-	-
Horiz. %	96.55%	106.03%	116.38%	130.17%	112.93%	101.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	18/08/11	18/05/11	23/02/11	18/11/10	18/08/10	26/05/10	-
Price	4.40	4.90	4.82	5.10	5.36	4.91	4.31	-
P/RPS	0.74	0.83	0.79	0.85	0.90	0.86	0.83	-7.35%
YoY %	-10.84%	5.06%	-7.06%	-5.56%	4.65%	3.61%	-	-
Horiz. %	89.16%	100.00%	95.18%	102.41%	108.43%	103.61%	100.00%	-
P/EPS	7.62	8.14	7.47	8.02	8.77	8.95	9.55	-13.96%
YoY %	-6.39%	8.97%	-6.86%	-8.55%	-2.01%	-6.28%	-	-
Horiz. %	79.79%	85.24%	78.22%	83.98%	91.83%	93.72%	100.00%	-
EY	13.12	12.29	13.39	12.47	11.40	11.17	10.47	16.21%
YoY %	6.75%	-8.22%	7.38%	9.39%	2.06%	6.69%	-	-
Horiz. %	125.31%	117.38%	127.89%	119.10%	108.88%	106.69%	100.00%	-
DY	2.27	4.49	4.15	3.92	3.36	3.67	3.71	-27.90%
YoY %	-49.44%	8.19%	5.87%	16.67%	-8.45%	-1.08%	-	-
Horiz. %	61.19%	121.02%	111.86%	105.66%	90.57%	98.92%	100.00%	-
P/NAPS	1.09	1.24	1.23	1.35	1.48	1.39	1.26	-9.20%
YoY %	-12.10%	0.81%	-8.89%	-8.78%	6.47%	10.32%	-	-
Horiz. %	86.51%	98.41%	97.62%	107.14%	117.46%	110.32%	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