[APM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

12-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 11.45%

YoY- 20.04%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	756,000	941,380	903,284	739,966	653,764	682,974	693,524	1.44%
YoY %	-19.69%	4.22%	22.07%	13.19%	-4.28%	-1.52%	-	-
Horiz. %	109.01%	135.74%	130.25%	106.70%	94.27%	98.48%	100.00%	-
PBT	61,506	82,110	87,512	69,676	60,444	100,258	73,772	-2.98%
YoY %	-25.09%	-6.17%	25.60%	15.27%	-39.71%	35.90%	-	-
Horiz. %	83.37%	111.30%	118.62%	94.45%	81.93%	135.90%	100.00%	-
Tax	-14,700	-19,314	-21,790	-17,128	-16,668	-27,062	-21,264	-5.96%
YoY %	23.89%	11.36%	-27.22%	-2.76%	38.41%	-27.27%	-	-
Horiz. %	69.13%	90.83%	102.47%	80.55%	78.39%	127.27%	100.00%	-
NP	46,806	62,796	65,722	52,548	43,776	73,196	52,508	-1.89%
YoY %	-25.46%	-4.45%	25.07%	20.04%	-40.19%	39.40%	-	-
Horiz. %	89.14%	119.59%	125.17%	100.08%	83.37%	139.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,616	59,594	65,730	52,548	43,776	73,196	52,508	-3.41%
YoY %	-28.49%	-9.34%	25.09%	20.04%	-40.19%	39.40%	-	-
Horiz. %	81.16%	113.50%	125.18%	100.08%	83.37%	139.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.90%	23.52%	24.90%	24.58%	27.58%	26.99%	28.82%	-
YoY %	1.62%	-5.54%	1.30%	-10.88%	2.19%	-6.35%	-	-
Horiz. %	82.93%	81.61%	86.40%	85.29%	95.70%	93.65%	100.00%	-
Total Cost	709,194	878,584	837,562	687,418	609,988	609,778	641,016	1.69%
YoY %	-19.28%	4.90%	21.84%	12.69%	0.03%	-4.87%	-	-
Horiz. %	110.64%	137.06%	130.66%	107.24%	95.16%	95.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	537,697	513,394	465,184	412,733	384,600	344,807	288,350	10.93%
YoY %	4.73%	10.36%	12.71%	7.31%	11.54%	19.58%	-	-
Horiz. %	186.47%	178.05%	161.33%	143.14%	133.38%	119.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	19,988	20,133	20,137	20,133	20,136	28,229	20,164	-0.14%
YoY %	-0.72%	-0.02%	0.02%	-0.01%	-28.67%	40.00%	-	-
Horiz. %	99.13%	99.85%	99.87%	99.85%	99.86%	140.00%	100.00%	-
Div Payout %	46.90%	33.78%	30.64%	38.31%	46.00%	38.57%	38.40%	-
YoY %	38.84%	10.25%	-20.02%	-16.72%	19.26%	0.44%	-	-
Horiz. %	122.14%	87.97%	79.79%	99.77%	119.79%	100.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	537,697	513,394	465,184	412,733	384,600	344,807	288,350	10.93%
YoY %	4.73%	10.36%	12.71%	7.31%	11.54%	19.58%	-	-
Horiz. %	186.47%	178.05%	161.33%	143.14%	133.38%	119.58%	100.00%	-
NOSH	199,887	201,331	201,378	201,333	201,361	201,641	201,643	-0.14%
YoY %	-0.72%	-0.02%	0.02%	-0.01%	-0.14%	-0.00%	-	-
Horiz. %	99.13%	99.85%	99.87%	99.85%	99.86%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	6.19%	6.67%	7.28%	7.10%	6.70%	10.72%	7.57%	-
YoY %	-7.20%	-8.38%	2.54%	5.97%	-37.50%	41.61%	-	-
Horiz. %	81.77%	88.11%	96.17%	93.79%	88.51%	141.61%	100.00%	-
ROE	7.93%	11.61%	14.13%	12.73%	11.38%	21.23%	18.21%	-
YoY %	-31.70%	-17.83%	11.00%	11.86%	-46.40%	16.58%	-	-
Horiz. %	43.55%	63.76%	77.59%	69.91%	62.49%	116.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	378.21	467.58	448.55	367.53	324.67	338.71	343.94	1.59%
YoY %	-19.11%	4.24%	22.04%	13.20%	-4.15%	-1.52%	-	-
Horiz. %	109.96%	135.95%	130.42%	106.86%	94.40%	98.48%	100.00%	-
EPS	21.32	29.90	32.64	26.10	21.74	36.30	26.04	-3.27%
YoY %	-28.70%	-8.39%	25.06%	20.06%	-40.11%	39.40%	-	-
Horiz. %	81.87%	114.82%	125.35%	100.23%	83.49%	139.40%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	14.00	10.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-28.57%	40.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	140.00%	100.00%	-
NAPS	2.69	2.55	2.31	2.05	1.91	1.71	1.43	11.10%
YoY %	5.49%	10.39%	12.68%	7.33%	11.70%	19.58%	-	-
Horiz. %	188.11%	178.32%	161.54%	143.36%	133.57%	119.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 201,488
RPS	375.00	466.95	448.06	367.05	324.29	338.78	344.01	1.44%
YoY %	-19.69%	4.22%	22.07%	13.19%	-4.28%	-1.52%	-	-
Horiz. %	109.01%	135.74%	130.25%	106.70%	94.27%	98.48%	100.00%	-
EPS	21.14	29.56	32.60	26.07	21.71	36.31	26.05	-3.41%
YoY %	-28.48%	-9.33%	25.05%	20.08%	-40.21%	39.39%	-	-
Horiz. %	81.15%	113.47%	125.14%	100.08%	83.34%	139.39%	100.00%	-
DPS	9.92	9.99	9.99	9.99	9.99	14.00	10.00	-0.13%
YoY %	-0.70%	0.00%	0.00%	0.00%	-28.64%	40.00%	-	-
Horiz. %	99.20%	99.90%	99.90%	99.90%	99.90%	140.00%	100.00%	-
NAPS	2.6671	2.5466	2.3075	2.0473	1.9077	1.7104	1.4303	10.93%
YoY %	4.73%	10.36%	12.71%	7.32%	11.54%	19.58%	-	-
Horiz. %	186.47%	178.05%	161.33%	143.14%	133.38%	119.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.35	2.54	2.46	2.50	2.83	3.28	1.75	-
P/RPS	0.62	0.54	0.55	0.68	0.87	0.97	0.51	3.30%
YoY %	14.81%	-1.82%	-19.12%	-21.84%	-10.31%	90.20%	-	-
Horiz. %	121.57%	105.88%	107.84%	133.33%	170.59%	190.20%	100.00%	-
P/EPS	11.02	8.58	7.54	9.58	13.02	9.04	6.72	8.58%
YoY %	28.44%	13.79%	-21.29%	-26.42%	44.03%	34.52%	-	-
Horiz. %	163.99%	127.68%	112.20%	142.56%	193.75%	134.52%	100.00%	-
EY	9.07	11.65	13.27	10.44	7.68	11.07	14.88	-7.91%
YoY %	-22.15%	-12.21%	27.11%	35.94%	-30.62%	-25.60%	-	-
Horiz. %	60.95%	78.29%	89.18%	70.16%	51.61%	74.40%	100.00%	-
DY	4.26	3.94	4.07	4.00	3.53	4.27	5.71	-4.76%
YoY %	8.12%	-3.19%	1.75%	13.31%	-17.33%	-25.22%	-	-
Horiz. %	74.61%	69.00%	71.28%	70.05%	61.82%	74.78%	100.00%	-
P/NAPS	0.87	1.00	1.06	1.22	1.48	1.92	1.22	-5.47%
YoY %	-13.00%	-5.66%	-13.11%	-17.57%	-22.92%	57.38%	-	-
Horiz. %	71.31%	81.97%	86.89%	100.00%	121.31%	157.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	16/08/07	14/09/06	17/08/05	12/08/04	13/08/03	13/08/02	23/08/01	-
Price	1.94	2.18	2.53	2.50	2.96	3.10	2.00	-
P/RPS	0.51	0.47	0.56	0.68	0.91	0.92	0.58	-2.11%
YoY %	8.51%	-16.07%	-17.65%	-25.27%	-1.09%	58.62%	-	-
Horiz. %	87.93%	81.03%	96.55%	117.24%	156.90%	158.62%	100.00%	-
P/EPS	9.10	7.36	7.75	9.58	13.62	8.54	7.68	2.86%
YoY %	23.64%	-5.03%	-19.10%	-29.66%	59.48%	11.20%	-	-
Horiz. %	118.49%	95.83%	100.91%	124.74%	177.34%	111.20%	100.00%	-
EY	10.99	13.58	12.90	10.44	7.34	11.71	13.02	-2.78%
YoY %	-19.07%	5.27%	23.56%	42.23%	-37.32%	-10.06%	-	-
Horiz. %	84.41%	104.30%	99.08%	80.18%	56.37%	89.94%	100.00%	-
DY	5.15	4.59	3.95	4.00	3.38	4.52	5.00	0.49%
YoY %	12.20%	16.20%	-1.25%	18.34%	-25.22%	-9.60%	-	-
Horiz. %	103.00%	91.80%	79.00%	80.00%	67.60%	90.40%	100.00%	-
P/NAPS	0.72	0.85	1.10	1.22	1.55	1.81	1.40	-10.48%
YoY %	-15.29%	-22.73%	-9.84%	-21.29%	-14.36%	29.29%	-	-
Horiz. %	51.43%	60.71%	78.57%	87.14%	110.71%	129.29%	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