[APM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 35.59%

YoY- -7.39%

Quarter Report

APM.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,111,110	1,157,038	1,198,872	807,702	940,994	756,000	941,380	2.79%
YoY %	-3.97%	-3.49%	48.43%	-14.17%	24.47%	-19.69%	-	-
Horiz. %	118.03%	122.91%	127.35%	85.80%	99.96%	80.31%	100.00%	-
PBT	171,630	167,324	182,518	80,464	86,260	61,506	82,110	13.06%
YoY %	2.57%	-8.32%	126.83%	-6.72%	40.25%	-25.09%	-	-
Horiz. %	209.02%	203.78%	222.28%	98.00%	105.05%	74.91%	100.00%	-
Tax	-36,280	-39,466	-42,650	-16,236	-20,578	-14,700	-19,314	11.06%
YoY %	8.07%	7.47%	-162.69%	21.10%	-39.99%	23.89%	-	-
Horiz. %	187.84%	204.34%	220.82%	84.06%	106.54%	76.11%	100.00%	-
NP	135,350	127,858	139,868	64,228	65,682	46,806	62,796	13.64%
YoY %	5.86%	-8.59%	117.77%	-2.21%	40.33%	-25.46%	-	-
Horiz. %	215.54%	203.61%	222.73%	102.28%	104.60%	74.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,176	111,664	124,962	55,658	60,100	42,616	59,594	13.00%
YoY %	11.21%	-10.64%	124.52%	-7.39%	41.03%	-28.49%	-	-
Horiz. %	208.37%	187.37%	209.69%	93.40%	100.85%	71.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.14%	23.59%	23.37%	20.18%	23.86%	23.90%	23.52%	-
YoY %	-10.39%	0.94%	15.81%	-15.42%	-0.17%	1.62%	-	-
Horiz. %	89.88%	100.30%	99.36%	85.80%	101.45%	101.62%	100.00%	-
Total Cost	975,760	1,029,180	1,059,004	743,474	875,312	709,194	878,584	1.76%
YoY %	-5.19%	-2.82%	42.44%	-15.06%	23.42%	-19.28%	-	-
Horiz. %	111.06%	117.14%	120.54%	84.62%	99.63%	80.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	855,104	774,955	688,797	608,327	590,303	537,697	513,394	8.86%
YoY %	10.34%	12.51%	13.23%	3.05%	9.78%	4.73%	-	-
Horiz. %	166.56%	150.95%	134.17%	118.49%	114.98%	104.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	39,135	39,139	31,308	23,701	23,770	19,988	20,133	11.70%
YoY %	-0.01%	25.01%	32.10%	-0.29%	18.92%	-0.72%	-	-
Horiz. %	194.38%	194.40%	155.51%	117.72%	118.06%	99.28%	100.00%	-
Div Payout %	31.52%	35.05%	25.05%	42.58%	39.55%	46.90%	33.78%	-
YoY %	-10.07%	39.92%	-41.17%	7.66%	-15.67%	38.84%	-	-
Horiz. %	93.31%	103.76%	74.16%	126.05%	117.08%	138.84%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	855,104	774,955	688,797	608,327	590,303	537,697	513,394	8.86%
YoY %	10.34%	12.51%	13.23%	3.05%	9.78%	4.73%	-	-
Horiz. %	166.56%	150.95%	134.17%	118.49%	114.98%	104.73%	100.00%	-
NOSH	195,676	195,695	195,681	197,508	198,088	199,887	201,331	-0.47%
YoY %	-0.01%	0.01%	-0.93%	-0.29%	-0.90%	-0.72%	-	-
Horiz. %	97.19%	97.20%	97.19%	98.10%	98.39%	99.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.18%	11.05%	11.67%	7.95%	6.98%	6.19%	6.67%	-
YoY %	10.23%	-5.31%	46.79%	13.90%	12.76%	-7.20%	-	-
Horiz. %	182.61%	165.67%	174.96%	119.19%	104.65%	92.80%	100.00%	-
ROE	14.52%	14.41%	18.14%	9.15%	10.18%	7.93%	11.61%	-
YoY %	0.76%	-20.56%	98.25%	-10.12%	28.37%	-31.70%	-	-
Horiz. %	125.06%	124.12%	156.24%	78.81%	87.68%	68.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	567.83	591.24	612.67	408.94	475.04	378.21	467.58	3.28%
YoY %	-3.96%	-3.50%	49.82%	-13.91%	25.60%	-19.11%	-	-
Horiz. %	121.44%	126.45%	131.03%	87.46%	101.60%	80.89%	100.00%	-
EPS	63.46	57.06	63.86	28.18	30.34	21.32	29.90	13.35%
YoY %	11.22%	-10.65%	126.61%	-7.12%	42.31%	-28.70%	-	-
Horiz. %	212.24%	190.84%	213.58%	94.25%	101.47%	71.30%	100.00%	-
DPS	20.00	20.00	16.00	12.00	12.00	10.00	10.00	12.23%
YoY %	0.00%	25.00%	33.33%	0.00%	20.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	160.00%	120.00%	120.00%	100.00%	100.00%	-
NAPS	4.37	3.96	3.52	3.08	2.98	2.69	2.55	9.38%
YoY %	10.35%	12.50%	14.29%	3.36%	10.78%	5.49%	-	-
Horiz. %	171.37%	155.29%	138.04%	120.78%	116.86%	105.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 197,160
RPS	551.15	573.93	594.68	400.65	466.76	375.00	466.95	2.79%
YoY %	-3.97%	-3.49%	48.43%	-14.16%	24.47%	-19.69%	-	-
Horiz. %	118.03%	122.91%	127.35%	85.80%	99.96%	80.31%	100.00%	-
EPS	61.60	55.39	61.99	27.61	29.81	21.14	29.56	13.00%
YoY %	11.21%	-10.65%	124.52%	-7.38%	41.01%	-28.48%	-	-
Horiz. %	208.39%	187.38%	209.71%	93.40%	100.85%	71.52%	100.00%	-
DPS	19.41	19.41	15.53	11.76	11.79	9.92	9.99	11.69%
YoY %	0.00%	24.98%	32.06%	-0.25%	18.85%	-0.70%	-	-
Horiz. %	194.29%	194.29%	155.46%	117.72%	118.02%	99.30%	100.00%	-
NAPS	4.2416	3.844	3.4167	3.0175	2.9281	2.6671	2.5466	8.86%
YoY %	10.34%	12.51%	13.23%	3.05%	9.79%	4.73%	-	-
Horiz. %	166.56%	150.95%	134.17%	118.49%	114.98%	104.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.74	4.88	4.16	1.80	2.05	2.35	2.54	-
P/RPS	0.83	0.83	0.68	0.44	0.43	0.62	0.54	7.42%
YoY %	0.00%	22.06%	54.55%	2.33%	-30.65%	14.81%	-	-
Horiz. %	153.70%	153.70%	125.93%	81.48%	79.63%	114.81%	100.00%	-
P/EPS	7.47	8.55	6.51	6.39	6.76	11.02	8.58	-2.28%
YoY %	-12.63%	31.34%	1.88%	-5.47%	-38.66%	28.44%	-	-
Horiz. %	87.06%	99.65%	75.87%	74.48%	78.79%	128.44%	100.00%	-
EY	13.39	11.69	15.35	15.66	14.80	9.07	11.65	2.34%
YoY %	14.54%	-23.84%	-1.98%	5.81%	63.18%	-22.15%	-	-
Horiz. %	114.94%	100.34%	131.76%	134.42%	127.04%	77.85%	100.00%	-
DY	4.22	4.10	3.85	6.67	5.85	4.26	3.94	1.14%
YoY %	2.93%	6.49%	-42.28%	14.02%	37.32%	8.12%	-	-
Horiz. %	107.11%	104.06%	97.72%	169.29%	148.48%	108.12%	100.00%	-
P/NAPS	1.08	1.23	1.18	0.58	0.69	0.87	1.00	1.28%
YoY %	-12.20%	4.24%	103.45%	-15.94%	-20.69%	-13.00%	-	-
Horiz. %	108.00%	123.00%	118.00%	58.00%	69.00%	87.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	18/08/10	21/08/09	28/08/08	16/08/07	14/09/06	-
Price	5.00	4.90	4.91	1.91	2.11	1.94	2.18	-
P/RPS	0.88	0.83	0.80	0.47	0.44	0.51	0.47	11.00%
YoY %	6.02%	3.75%	70.21%	6.82%	-13.73%	8.51%	-	-
Horiz. %	187.23%	176.60%	170.21%	100.00%	93.62%	108.51%	100.00%	-
P/EPS	7.88	8.59	7.69	6.78	6.95	9.10	7.36	1.14%
YoY %	-8.27%	11.70%	13.42%	-2.45%	-23.63%	23.64%	-	-
Horiz. %	107.07%	116.71%	104.48%	92.12%	94.43%	123.64%	100.00%	-
EY	12.69	11.64	13.01	14.75	14.38	10.99	13.58	-1.12%
YoY %	9.02%	-10.53%	-11.80%	2.57%	30.85%	-19.07%	-	-
Horiz. %	93.45%	85.71%	95.80%	108.62%	105.89%	80.93%	100.00%	-
DY	4.00	4.08	3.26	6.28	5.69	5.15	4.59	-2.26%
YoY %	-1.96%	25.15%	-48.09%	10.37%	10.49%	12.20%	-	-
Horiz. %	87.15%	88.89%	71.02%	136.82%	123.97%	112.20%	100.00%	-
P/NAPS	1.14	1.24	1.39	0.62	0.71	0.72	0.85	5.00%
YoY %	-8.06%	-10.79%	124.19%	-12.68%	-1.39%	-15.29%	-	-
Horiz. %	134.12%	145.88%	163.53%	72.94%	83.53%	84.71%	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