[APM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -1.54%

YoY- 10.57%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	899,817	932,054	969,915	969,885	950,867	914,895	870,708	2.21%
YoY %	-3.46%	-3.90%	0.00%	2.00%	3.93%	5.07%	-	-
Horiz. %	103.34%	107.05%	111.39%	111.39%	109.21%	105.07%	100.00%	-
PBT	80,077	85,130	87,158	88,783	89,859	86,888	85,749	-4.44%
YoY %	-5.94%	-2.33%	-1.83%	-1.20%	3.42%	1.33%	-	-
Horiz. %	93.39%	99.28%	101.64%	103.54%	104.79%	101.33%	100.00%	-
Tax	-21,081	-15,726	-16,659	-17,415	-17,897	-21,075	-20,494	1.89%
YoY %	-34.05%	5.60%	4.34%	2.69%	15.08%	-2.83%	-	-
Horiz. %	102.86%	76.73%	81.29%	84.98%	87.33%	102.83%	100.00%	-
NP	58,996	69,404	70,499	71,368	71,962	65,813	65,255	-6.48%
YoY %	-15.00%	-1.55%	-1.22%	-0.83%	9.34%	0.86%	-	-
Horiz. %	90.41%	106.36%	108.04%	109.37%	110.28%	100.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,512	65,261	67,006	68,997	70,074	65,809	65,259	-10.19%
YoY %	-14.94%	-2.60%	-2.89%	-1.54%	6.48%	0.84%	-	-
Horiz. %	85.06%	100.00%	102.68%	105.73%	107.38%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.33%	18.47%	19.11%	19.62%	19.92%	24.26%	23.90%	-
YoY %	42.56%	-3.35%	-2.60%	-1.51%	-17.89%	1.51%	-	-
Horiz. %	110.17%	77.28%	79.96%	82.09%	83.35%	101.51%	100.00%	-
Total Cost	840,821	862,650	899,416	898,517	878,905	849,082	805,453	2.89%
YoY %	-2.53%	-4.09%	0.10%	2.23%	3.51%	5.42%	-	-
Horiz. %	104.39%	107.10%	111.67%	111.55%	109.12%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	537,303	529,090	513,141	402,873	503,363	481,225	465,353	10.02%
YoY %	1.55%	3.11%	27.37%	-19.96%	4.60%	3.41%	-	-
Horiz. %	115.46%	113.70%	110.27%	86.57%	108.17%	103.41%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	26,100	26,169	26,169	26,180	26,180	24,169	24,169	5.24%
YoY %	-0.26%	0.00%	-0.04%	0.00%	8.32%	0.00%	-	-
Horiz. %	107.99%	108.28%	108.28%	108.32%	108.32%	100.00%	100.00%	-
Div Payout %	47.02%	40.10%	39.06%	37.94%	37.36%	36.73%	37.04%	-
YoY %	17.26%	2.66%	2.95%	1.55%	1.72%	-0.84%	-	-
Horiz. %	126.94%	108.26%	105.45%	102.43%	100.86%	99.16%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	537,303	529,090	513,141	402,873	503,363	481,225	465,353	10.02%
YoY %	1.55%	3.11%	27.37%	-19.96%	4.60%	3.41%	-	-
Horiz. %	115.46%	113.70%	110.27%	86.57%	108.17%	103.41%	100.00%	-
NOSH	200,486	201,174	201,231	201,436	201,345	201,349	201,451	-0.31%
YoY %	-0.34%	-0.03%	-0.10%	0.05%	-0.00%	-0.05%	-	-
Horiz. %	99.52%	99.86%	99.89%	99.99%	99.95%	99.95%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	6.56%	7.45%	7.27%	7.36%	7.57%	7.19%	7.49%	-
YoY %	-11.95%	2.48%	-1.22%	-2.77%	5.29%	-4.01%	-	-
Horiz. %	87.58%	99.47%	97.06%	98.26%	101.07%	95.99%	100.00%	-
ROE	10.33%	12.33%	13.06%	17.13%	13.92%	13.68%	14.02%	-
YoY %	-16.22%	-5.59%	-23.76%	23.06%	1.75%	-2.43%	-	-
Horiz. %	73.68%	87.95%	93.15%	122.18%	99.29%	97.57%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	448.82	463.31	481.99	481.48	472.26	454.38	432.22	2.53%
YoY %	-3.13%	-3.88%	0.11%	1.95%	3.94%	5.13%	-	-
Horiz. %	103.84%	107.19%	111.51%	111.40%	109.26%	105.13%	100.00%	-
EPS	27.69	32.44	33.30	34.25	34.80	32.68	32.39	-9.89%
YoY %	-14.64%	-2.58%	-2.77%	-1.58%	6.49%	0.90%	-	-
Horiz. %	85.49%	100.15%	102.81%	105.74%	107.44%	100.90%	100.00%	-
DPS	13.00	13.00	13.00	13.00	13.00	12.00	12.00	5.46%
YoY %	0.00%	0.00%	0.00%	0.00%	8.33%	0.00%	-	-
Horiz. %	108.33%	108.33%	108.33%	108.33%	108.33%	100.00%	100.00%	-
NAPS	2.68	2.63	2.55	2.00	2.50	2.39	2.31	10.38%
YoY %	1.90%	3.14%	27.50%	-20.00%	4.60%	3.46%	-	-
Horiz. %	116.02%	113.85%	110.39%	86.58%	108.23%	103.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 201,436
RPS	446.34	462.33	481.11	481.09	471.66	453.82	431.90	2.21%
YoY %	-3.46%	-3.90%	0.00%	2.00%	3.93%	5.08%	-	-
Horiz. %	103.34%	107.05%	111.39%	111.39%	109.21%	105.08%	100.00%	-
EPS	27.54	32.37	33.24	34.22	34.76	32.64	32.37	-10.18%
YoY %	-14.92%	-2.62%	-2.86%	-1.55%	6.50%	0.83%	-	-
Horiz. %	85.08%	100.00%	102.69%	105.72%	107.38%	100.83%	100.00%	-
DPS	12.95	12.98	12.98	12.99	12.99	11.99	11.99	5.25%
YoY %	-0.23%	0.00%	-0.08%	0.00%	8.34%	0.00%	-	-
Horiz. %	108.01%	108.26%	108.26%	108.34%	108.34%	100.00%	100.00%	-
NAPS	2.6652	2.6245	2.5453	1.9984	2.4968	2.387	2.3083	10.03%
YoY %	1.55%	3.11%	27.37%	-19.96%	4.60%	3.41%	-	-
Horiz. %	115.46%	113.70%	110.27%	86.57%	108.17%	103.41%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	2.29	2.29	2.54	2.64	2.52	2.54	2.46	-
P/RPS	0.51	0.49	0.53	0.55	0.53	0.56	0.57	-7.12%
YoY %	4.08%	-7.55%	-3.64%	3.77%	-5.36%	-1.75%	-	-
Horiz. %	89.47%	85.96%	92.98%	96.49%	92.98%	98.25%	100.00%	-
P/EPS	8.27	7.06	7.63	7.71	7.24	7.77	7.59	5.87%
YoY %	17.14%	-7.47%	-1.04%	6.49%	-6.82%	2.37%	-	-
Horiz. %	108.96%	93.02%	100.53%	101.58%	95.39%	102.37%	100.00%	-
EY	12.09	14.17	13.11	12.97	13.81	12.87	13.17	-5.52%
YoY %	-14.68%	8.09%	1.08%	-6.08%	7.30%	-2.28%	-	-
Horiz. %	91.80%	107.59%	99.54%	98.48%	104.86%	97.72%	100.00%	-
DY	5.68	5.68	5.12	4.92	5.16	4.72	4.88	10.61%
YoY %	0.00%	10.94%	4.07%	-4.65%	9.32%	-3.28%	-	-
Horiz. %	116.39%	116.39%	104.92%	100.82%	105.74%	96.72%	100.00%	-
P/NAPS	0.85	0.87	1.00	1.32	1.01	1.06	1.06	-13.65%
YoY %	-2.30%	-13.00%	-24.24%	30.69%	-4.72%	0.00%	-	-
Horiz. %	80.19%	82.08%	94.34%	124.53%	95.28%	100.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	22/02/07	16/11/06	14/09/06	25/05/06	23/02/06	16/11/05	17/08/05	-
Price	2.54	2.25	2.18	2.70	2.42	2.60	2.53	-
P/RPS	0.57	0.49	0.45	0.56	0.51	0.57	0.59	-2.26%
YoY %	16.33%	8.89%	-19.64%	9.80%	-10.53%	-3.39%	-	-
Horiz. %	96.61%	83.05%	76.27%	94.92%	86.44%	96.61%	100.00%	-
P/EPS	9.17	6.94	6.55	7.88	6.95	7.95	7.81	11.26%
YoY %	32.13%	5.95%	-16.88%	13.38%	-12.58%	1.79%	-	-
Horiz. %	117.41%	88.86%	83.87%	100.90%	88.99%	101.79%	100.00%	-
EY	10.90	14.42	15.27	12.69	14.38	12.57	12.80	-10.13%
YoY %	-24.41%	-5.57%	20.33%	-11.75%	14.40%	-1.80%	-	-
Horiz. %	85.16%	112.66%	119.30%	99.14%	112.34%	98.20%	100.00%	-
DY	5.12	5.78	5.96	4.81	5.37	4.62	4.74	5.26%
YoY %	-11.42%	-3.02%	23.91%	-10.43%	16.23%	-2.53%	-	-
Horiz. %	108.02%	121.94%	125.74%	101.48%	113.29%	97.47%	100.00%	-
P/NAPS	0.95	0.86	0.85	1.35	0.97	1.09	1.10	-9.28%
YoY %	10.47%	1.18%	-37.04%	39.18%	-11.01%	-0.91%	-	-
Horiz. %	86.36%	78.18%	77.27%	122.73%	88.18%	99.09%	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