[APM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -9.55%

YoY- -24.67%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	918,533	872,924	876,880	903,004	943,526	954,667	931,740	-0.94%
YoY %	5.22%	-0.45%	-2.89%	-4.29%	-1.17%	2.46%	-	-
Horiz. %	98.58%	93.69%	94.11%	96.92%	101.26%	102.46%	100.00%	-
PBT	100,632	84,197	77,497	74,418	80,395	93,094	90,885	7.00%
YoY %	19.52%	8.65%	4.14%	-7.43%	-13.64%	2.43%	-	-
Horiz. %	110.72%	92.64%	85.27%	81.88%	88.46%	102.43%	100.00%	-
Tax	-18,354	-22,901	-20,652	-21,856	-22,823	-22,978	-22,111	-11.64%
YoY %	19.86%	-10.89%	5.51%	4.24%	0.67%	-3.92%	-	-
Horiz. %	83.01%	103.57%	93.40%	98.85%	103.22%	103.92%	100.00%	-
NP	82,278	61,296	56,845	52,562	57,572	70,116	68,774	12.65%
YoY %	34.23%	7.83%	8.15%	-8.70%	-17.89%	1.95%	-	-
Horiz. %	119.64%	89.13%	82.65%	76.43%	83.71%	101.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,651	52,249	48,948	46,281	51,169	64,249	62,480	10.54%
YoY %	39.05%	6.74%	5.76%	-9.55%	-20.36%	2.83%	-	-
Horiz. %	116.28%	83.63%	78.34%	74.07%	81.90%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.24%	27.20%	26.65%	29.37%	28.39%	24.68%	24.33%	-
YoY %	-32.94%	2.06%	-9.26%	3.45%	15.03%	1.44%	-	-
Horiz. %	74.97%	111.80%	109.54%	120.72%	116.69%	101.44%	100.00%	-
Total Cost	836,255	811,628	820,035	850,442	885,954	884,551	862,966	-2.06%
YoY %	3.03%	-1.03%	-3.58%	-4.01%	0.16%	2.50%	-	-
Horiz. %	96.90%	94.05%	95.03%	98.55%	102.66%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,768	620,578	607,254	601,088	600,534	597,491	589,667	5.90%
YoY %	3.58%	2.19%	1.03%	0.09%	0.51%	1.33%	-	-
Horiz. %	109.01%	105.24%	102.98%	101.94%	101.84%	101.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	31,426	29,667	29,667	29,710	29,710	29,728	29,728	3.76%
YoY %	5.93%	0.00%	-0.14%	0.00%	-0.06%	0.00%	-	-
Horiz. %	105.71%	99.79%	99.79%	99.94%	99.94%	100.00%	100.00%	-
Div Payout %	43.26%	56.78%	60.61%	64.20%	58.06%	46.27%	47.58%	-
YoY %	-23.81%	-6.32%	-5.59%	10.58%	25.48%	-2.75%	-	-
Horiz. %	90.92%	119.34%	127.39%	134.93%	122.03%	97.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	642,768	620,578	607,254	601,088	600,534	597,491	589,667	5.90%
YoY %	3.58%	2.19%	1.03%	0.09%	0.51%	1.33%	-	-
Horiz. %	109.01%	105.24%	102.98%	101.94%	101.84%	101.33%	100.00%	-
NOSH	195,966	197,009	197,160	197,726	198,196	197,844	197,875	-0.64%
YoY %	-0.53%	-0.08%	-0.29%	-0.24%	0.18%	-0.02%	-	-
Horiz. %	99.04%	99.56%	99.64%	99.92%	100.16%	99.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	8.96%	7.02%	6.48%	5.82%	6.10%	7.34%	7.38%	-
YoY %	27.64%	8.33%	11.34%	-4.59%	-16.89%	-0.54%	-	-
Horiz. %	121.41%	95.12%	87.80%	78.86%	82.66%	99.46%	100.00%	-
ROE	11.30%	8.42%	8.06%	7.70%	8.52%	10.75%	10.60%	-
YoY %	34.20%	4.47%	4.68%	-9.62%	-20.74%	1.42%	-	-
Horiz. %	106.60%	79.43%	76.04%	72.64%	80.38%	101.42%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	468.72	443.09	444.75	456.69	476.06	482.53	470.87	-0.30%
YoY %	5.78%	-0.37%	-2.61%	-4.07%	-1.34%	2.48%	-	-
Horiz. %	99.54%	94.10%	94.45%	96.99%	101.10%	102.48%	100.00%	-
EPS	37.07	26.52	24.83	23.41	25.82	32.47	31.58	11.24%
YoY %	39.78%	6.81%	6.07%	-9.33%	-20.48%	2.82%	-	-
Horiz. %	117.38%	83.98%	78.63%	74.13%	81.76%	102.82%	100.00%	-
DPS	16.00	15.00	15.00	15.00	15.00	15.00	15.00	4.38%
YoY %	6.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.67%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.28	3.15	3.08	3.04	3.03	3.02	2.98	6.58%
YoY %	4.13%	2.27%	1.32%	0.33%	0.33%	1.34%	-	-
Horiz. %	110.07%	105.70%	103.36%	102.01%	101.68%	101.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 197,726
RPS	455.62	433.00	434.96	447.92	468.02	473.55	462.17	-0.94%
YoY %	5.22%	-0.45%	-2.89%	-4.29%	-1.17%	2.46%	-	-
Horiz. %	98.58%	93.69%	94.11%	96.92%	101.27%	102.46%	100.00%	-
EPS	36.04	25.92	24.28	22.96	25.38	31.87	30.99	10.55%
YoY %	39.04%	6.75%	5.75%	-9.54%	-20.36%	2.84%	-	-
Horiz. %	116.30%	83.64%	78.35%	74.09%	81.90%	102.84%	100.00%	-
DPS	15.59	14.72	14.72	14.74	14.74	14.75	14.75	3.75%
YoY %	5.91%	0.00%	-0.14%	0.00%	-0.07%	0.00%	-	-
Horiz. %	105.69%	99.80%	99.80%	99.93%	99.93%	100.00%	100.00%	-
NAPS	3.1883	3.0783	3.0122	2.9816	2.9788	2.9637	2.9249	5.90%
YoY %	3.57%	2.19%	1.03%	0.09%	0.51%	1.33%	-	-
Horiz. %	109.01%	105.24%	102.98%	101.94%	101.84%	101.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.66	2.14	1.80	1.50	1.49	1.85	2.05	-
P/RPS	0.57	0.48	0.40	0.33	0.31	0.38	0.44	18.78%
YoY %	18.75%	20.00%	21.21%	6.45%	-18.42%	-13.64%	-	-
Horiz. %	129.55%	109.09%	90.91%	75.00%	70.45%	86.36%	100.00%	-
P/EPS	7.17	8.07	7.25	6.41	5.77	5.70	6.49	6.84%
YoY %	-11.15%	11.31%	13.10%	11.09%	1.23%	-12.17%	-	-
Horiz. %	110.48%	124.35%	111.71%	98.77%	88.91%	87.83%	100.00%	-
EY	13.94	12.39	13.79	15.60	17.33	17.55	15.40	-6.40%
YoY %	12.51%	-10.15%	-11.60%	-9.98%	-1.25%	13.96%	-	-
Horiz. %	90.52%	80.45%	89.55%	101.30%	112.53%	113.96%	100.00%	-
DY	6.02	7.01	8.33	10.00	10.07	8.11	7.32	-12.18%
YoY %	-14.12%	-15.85%	-16.70%	-0.70%	24.17%	10.79%	-	-
Horiz. %	82.24%	95.77%	113.80%	136.61%	137.57%	110.79%	100.00%	-
P/NAPS	0.81	0.68	0.58	0.49	0.49	0.61	0.69	11.24%
YoY %	19.12%	17.24%	18.37%	0.00%	-19.67%	-11.59%	-	-
Horiz. %	117.39%	98.55%	84.06%	71.01%	71.01%	88.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	18/11/09	21/08/09	28/05/09	25/02/09	17/11/08	28/08/08	-
Price	3.78	2.35	1.91	1.80	1.53	1.53	2.11	-
P/RPS	0.81	0.53	0.43	0.39	0.32	0.32	0.45	47.81%
YoY %	52.83%	23.26%	10.26%	21.88%	0.00%	-28.89%	-	-
Horiz. %	180.00%	117.78%	95.56%	86.67%	71.11%	71.11%	100.00%	-
P/EPS	10.20	8.86	7.69	7.69	5.93	4.71	6.68	32.49%
YoY %	15.12%	15.21%	0.00%	29.68%	25.90%	-29.49%	-	-
Horiz. %	152.69%	132.63%	115.12%	115.12%	88.77%	70.51%	100.00%	-
EY	9.81	11.29	13.00	13.00	16.87	21.23	14.96	-24.46%
YoY %	-13.11%	-13.15%	0.00%	-22.94%	-20.54%	41.91%	-	-
Horiz. %	65.57%	75.47%	86.90%	86.90%	112.77%	141.91%	100.00%	-
DY	4.23	6.38	7.85	8.33	9.80	9.80	7.11	-29.19%
YoY %	-33.70%	-18.73%	-5.76%	-15.00%	0.00%	37.83%	-	-
Horiz. %	59.49%	89.73%	110.41%	117.16%	137.83%	137.83%	100.00%	-
P/NAPS	1.15	0.75	0.62	0.59	0.50	0.51	0.71	37.79%
YoY %	53.33%	20.97%	5.08%	18.00%	-1.96%	-28.17%	-	-
Horiz. %	161.97%	105.63%	87.32%	83.10%	70.42%	71.83%	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