[APM] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -0.83%

YoY- 41.03%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	1,157,038	1,198,872	807,702	940,994	756,000	941,380	903,284	4.21%
YoY %	-3.49%	48.43%	-14.17%	24.47%	-19.69%	4.22%	-	-
Horiz. %	128.09%	132.72%	89.42%	104.17%	83.69%	104.22%	100.00%	-
PBT	167,324	182,518	80,464	86,260	61,506	82,110	87,512	11.40%
YoY %	-8.32%	126.83%	-6.72%	40.25%	-25.09%	-6.17%	-	-
Horiz. %	191.20%	208.56%	91.95%	98.57%	70.28%	93.83%	100.00%	-
Tax	-39,466	-42,650	-16,236	-20,578	-14,700	-19,314	-21,790	10.40%
YoY %	7.47%	-162.69%	21.10%	-39.99%	23.89%	11.36%	-	-
Horiz. %	181.12%	195.73%	74.51%	94.44%	67.46%	88.64%	100.00%	-
NP	127,858	139,868	64,228	65,682	46,806	62,796	65,722	11.72%
YoY %	-8.59%	117.77%	-2.21%	40.33%	-25.46%	-4.45%	-	-
Horiz. %	194.54%	212.82%	97.73%	99.94%	71.22%	95.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,664	124,962	55,658	60,100	42,616	59,594	65,730	9.22%
YoY %	-10.64%	124.52%	-7.39%	41.03%	-28.49%	-9.34%	-	-
Horiz. %	169.88%	190.11%	84.68%	91.43%	64.83%	90.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	23.37%	20.18%	23.86%	23.90%	23.52%	24.90%	-
YoY %	0.94%	15.81%	-15.42%	-0.17%	1.62%	-5.54%	-	-
Horiz. %	94.74%	93.86%	81.04%	95.82%	95.98%	94.46%	100.00%	-
Total Cost	1,029,180	1,059,004	743,474	875,312	709,194	878,584	837,562	3.49%
YoY %	-2.82%	42.44%	-15.06%	23.42%	-19.28%	4.90%	-	-
Horiz. %	122.88%	126.44%	88.77%	104.51%	84.67%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	774,955	688,797	608,327	590,303	537,697	513,394	465,184	8.87%
YoY %	12.51%	13.23%	3.05%	9.78%	4.73%	10.36%	-	-
Horiz. %	166.59%	148.07%	130.77%	126.90%	115.59%	110.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	39,139	31,308	23,701	23,770	19,988	20,133	20,137	11.70%
YoY %	25.01%	32.10%	-0.29%	18.92%	-0.72%	-0.02%	-	-
Horiz. %	194.36%	155.47%	117.70%	118.04%	99.26%	99.98%	100.00%	-
Div Payout %	35.05%	25.05%	42.58%	39.55%	46.90%	33.78%	30.64%	-
YoY %	39.92%	-41.17%	7.66%	-15.67%	38.84%	10.25%	-	-
Horiz. %	114.39%	81.76%	138.97%	129.08%	153.07%	110.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	774,955	688,797	608,327	590,303	537,697	513,394	465,184	8.87%
YoY %	12.51%	13.23%	3.05%	9.78%	4.73%	10.36%	-	-
Horiz. %	166.59%	148.07%	130.77%	126.90%	115.59%	110.36%	100.00%	-
NOSH	195,695	195,681	197,508	198,088	199,887	201,331	201,378	-0.47%
YoY %	0.01%	-0.93%	-0.29%	-0.90%	-0.72%	-0.02%	-	-
Horiz. %	97.18%	97.17%	98.08%	98.37%	99.26%	99.98%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	11.05%	11.67%	7.95%	6.98%	6.19%	6.67%	7.28%	-
YoY %	-5.31%	46.79%	13.90%	12.76%	-7.20%	-8.38%	-	-
Horiz. %	151.79%	160.30%	109.20%	95.88%	85.03%	91.62%	100.00%	-
ROE	14.41%	18.14%	9.15%	10.18%	7.93%	11.61%	14.13%	-
YoY %	-20.56%	98.25%	-10.12%	28.37%	-31.70%	-17.83%	-	-
Horiz. %	101.98%	128.38%	64.76%	72.05%	56.12%	82.17%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	591.24	612.67	408.94	475.04	378.21	467.58	448.55	4.70%
YoY %	-3.50%	49.82%	-13.91%	25.60%	-19.11%	4.24%	-	-
Horiz. %	131.81%	136.59%	91.17%	105.91%	84.32%	104.24%	100.00%	-
EPS	57.06	63.86	28.18	30.34	21.32	29.90	32.64	9.75%
YoY %	-10.65%	126.61%	-7.12%	42.31%	-28.70%	-8.39%	-	-
Horiz. %	174.82%	195.65%	86.34%	92.95%	65.32%	91.61%	100.00%	-
DPS	20.00	16.00	12.00	12.00	10.00	10.00	10.00	12.24%
YoY %	25.00%	33.33%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	160.00%	120.00%	120.00%	100.00%	100.00%	100.00%	-
NAPS	3.96	3.52	3.08	2.98	2.69	2.55	2.31	9.39%
YoY %	12.50%	14.29%	3.36%	10.78%	5.49%	10.39%	-	-
Horiz. %	171.43%	152.38%	133.33%	129.00%	116.45%	110.39%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 197,875
RPS	573.93	594.68	400.65	466.76	375.00	466.95	448.06	4.21%
YoY %	-3.49%	48.43%	-14.16%	24.47%	-19.69%	4.22%	-	-
Horiz. %	128.09%	132.72%	89.42%	104.17%	83.69%	104.22%	100.00%	-
EPS	55.39	61.99	27.61	29.81	21.14	29.56	32.60	9.23%
YoY %	-10.65%	124.52%	-7.38%	41.01%	-28.48%	-9.33%	-	-
Horiz. %	169.91%	190.15%	84.69%	91.44%	64.85%	90.67%	100.00%	-
DPS	19.41	15.53	11.76	11.79	9.92	9.99	9.99	11.70%
YoY %	24.98%	32.06%	-0.25%	18.85%	-0.70%	0.00%	-	-
Horiz. %	194.29%	155.46%	117.72%	118.02%	99.30%	100.00%	100.00%	-
NAPS	3.844	3.4167	3.0175	2.9281	2.6671	2.5466	2.3075	8.87%
YoY %	12.51%	13.23%	3.05%	9.79%	4.73%	10.36%	-	-
Horiz. %	166.59%	148.07%	130.77%	126.89%	115.58%	110.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	4.88	4.16	1.80	2.05	2.35	2.54	2.46	-
P/RPS	0.83	0.68	0.44	0.43	0.62	0.54	0.55	7.09%
YoY %	22.06%	54.55%	2.33%	-30.65%	14.81%	-1.82%	-	-
Horiz. %	150.91%	123.64%	80.00%	78.18%	112.73%	98.18%	100.00%	-
P/EPS	8.55	6.51	6.39	6.76	11.02	8.58	7.54	2.11%
YoY %	31.34%	1.88%	-5.47%	-38.66%	28.44%	13.79%	-	-
Horiz. %	113.40%	86.34%	84.75%	89.66%	146.15%	113.79%	100.00%	-
EY	11.69	15.35	15.66	14.80	9.07	11.65	13.27	-2.08%
YoY %	-23.84%	-1.98%	5.81%	63.18%	-22.15%	-12.21%	-	-
Horiz. %	88.09%	115.67%	118.01%	111.53%	68.35%	87.79%	100.00%	-
DY	4.10	3.85	6.67	5.85	4.26	3.94	4.07	0.12%
YoY %	6.49%	-42.28%	14.02%	37.32%	8.12%	-3.19%	-	-
Horiz. %	100.74%	94.59%	163.88%	143.73%	104.67%	96.81%	100.00%	-
P/NAPS	1.23	1.18	0.58	0.69	0.87	1.00	1.06	2.50%
YoY %	4.24%	103.45%	-15.94%	-20.69%	-13.00%	-5.66%	-	-
Horiz. %	116.04%	111.32%	54.72%	65.09%	82.08%	94.34%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	18/08/10	21/08/09	28/08/08	16/08/07	14/09/06	17/08/05	-
Price	4.90	4.91	1.91	2.11	1.94	2.18	2.53	-
P/RPS	0.83	0.80	0.47	0.44	0.51	0.47	0.56	6.77%
YoY %	3.75%	70.21%	6.82%	-13.73%	8.51%	-16.07%	-	-
Horiz. %	148.21%	142.86%	83.93%	78.57%	91.07%	83.93%	100.00%	-
P/EPS	8.59	7.69	6.78	6.95	9.10	7.36	7.75	1.72%
YoY %	11.70%	13.42%	-2.45%	-23.63%	23.64%	-5.03%	-	-
Horiz. %	110.84%	99.23%	87.48%	89.68%	117.42%	94.97%	100.00%	-
EY	11.64	13.01	14.75	14.38	10.99	13.58	12.90	-1.69%
YoY %	-10.53%	-11.80%	2.57%	30.85%	-19.07%	5.27%	-	-
Horiz. %	90.23%	100.85%	114.34%	111.47%	85.19%	105.27%	100.00%	-
DY	4.08	3.26	6.28	5.69	5.15	4.59	3.95	0.54%
YoY %	25.15%	-48.09%	10.37%	10.49%	12.20%	16.20%	-	-
Horiz. %	103.29%	82.53%	158.99%	144.05%	130.38%	116.20%	100.00%	-
P/NAPS	1.24	1.39	0.62	0.71	0.72	0.85	1.10	2.01%
YoY %	-10.79%	124.19%	-12.68%	-1.39%	-15.29%	-22.73%	-	-
Horiz. %	112.73%	126.36%	56.36%	64.55%	65.45%	77.27%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 11:35:00

EMA 5

5 Mins

BUY

2024-06-28 11:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 11:30:00

EMA 5

10 Mins

BUY

2024-06-28 11:30:00

MACD/RSI

10 Mins

BUY

2024-06-28 11:30:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

812

MPI

MALAYSIAN PACIFIC INDUSTRIES

715

HLIND

HONG LEONG INDUSTRIES BHD

696

PTRANS

PERAK TRANSIT BERHAD

689

YTLPOWR

YTL POWER INTERNATIONAL BHD

589

MYEG

MY E.G. SERVICES BHD

563

NOTION

NOTION VTEC BHD

521

GENTING

GENTING BHD

521

THETA

THETA EDGE BERHAD

510

Daily Stocks

HSI-HWE

0.165

-0.01

195,244,000

BORNOIL

0.01

+0.005

194,981,700

HSI-CXV

0.115

+0.005

124,723,700

HSI-HU8

0.09

-0.015

123,264,000

AHB-WC

0.07

0.00

53,970,000

HSI-CXF

0.085

+0.005

47,086,800

INGENIEU

0.055

-0.005

45,557,900

TRIVE

0.065

+0.005

33,051,800

MYEG

1.00

+0.03

32,839,200

YNHPROP

0.535

+0.04

31,174,500

More active Stocks

MPI

39.36

+0.48

16,200

UTDPLT

24.50

+0.30

118,300

CDB

3.67

+0.20

3,425,400

DLADY

35.70

+0.20

4,700

AIRPORT

9.88

+0.15

407,000

TOYOVEN

1.46

+0.14

507,600

HUMEIND

3.33

+0.12

268,600

AJI

15.36

+0.12

101,700

2.08

+0.11

3,821,900

EG-WD

0.49

+0.105

23,468,600

More gainer Stocks

NESTLE

121.30

-0.20

4,600

TENAGA

13.76

-0.18

5,504,000

PETGAS

17.80

-0.18

198,500

GESHEN

3.25

-0.15

135,400

IDEAL

3.85

-0.15

13,000

HEIM

22.06

-0.14

62,300

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.79

-0.09

1,358,000

YOCB

2.21

-0.09

9,000

KLUANG

6.10

-0.09

2,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More