[APM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

18-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 8.8%

YoY- 10.48%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	806,366	918,946	970,402	776,236	678,956	698,220	680,529	2.86%
YoY %	-12.25%	-5.30%	25.01%	14.33%	-2.76%	2.60%	-	-
Horiz. %	118.49%	135.03%	142.60%	114.06%	99.77%	102.60%	100.00%	-
PBT	69,417	82,866	89,253	75,761	68,301	101,341	78,716	-2.07%
YoY %	-16.23%	-7.16%	17.81%	10.92%	-32.60%	28.74%	-	-
Horiz. %	88.19%	105.27%	113.39%	96.25%	86.77%	128.74%	100.00%	-
Tax	-16,826	-19,577	-22,554	-18,589	-16,554	-23,766	-20,817	-3.48%
YoY %	14.05%	13.20%	-21.33%	-12.29%	30.35%	-14.17%	-	-
Horiz. %	80.83%	94.04%	108.34%	89.30%	79.52%	114.17%	100.00%	-
NP	52,590	63,289	66,698	57,172	51,746	77,574	57,898	-1.58%
YoY %	-16.90%	-5.11%	16.66%	10.49%	-33.29%	33.98%	-	-
Horiz. %	90.83%	109.31%	115.20%	98.75%	89.37%	133.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,472	60,277	66,693	57,172	51,746	77,574	57,898	-3.25%
YoY %	-21.24%	-9.62%	16.65%	10.49%	-33.29%	33.98%	-	-
Horiz. %	81.99%	104.11%	115.19%	98.75%	89.37%	133.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.24%	23.62%	25.27%	24.54%	24.24%	23.45%	26.45%	-
YoY %	2.62%	-6.53%	2.97%	1.24%	3.37%	-11.34%	-	-
Horiz. %	91.64%	89.30%	95.54%	92.78%	91.64%	88.66%	100.00%	-
Total Cost	753,776	855,657	903,704	719,064	627,209	620,645	622,630	3.23%
YoY %	-11.91%	-5.32%	25.68%	14.65%	1.06%	-0.32%	-	-
Horiz. %	121.06%	137.43%	145.14%	115.49%	100.74%	99.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	553,130	529,136	481,271	432,816	400,788	354,811	304,411	10.46%
YoY %	4.53%	9.95%	11.20%	7.99%	12.96%	16.56%	-	-
Horiz. %	181.70%	173.82%	158.10%	142.18%	131.66%	116.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	13,312	13,412	13,424	13,420	13,426	24,191	13,439	-0.15%
YoY %	-0.75%	-0.09%	0.03%	-0.04%	-44.50%	80.01%	-	-
Horiz. %	99.05%	99.80%	99.89%	99.86%	99.90%	180.01%	100.00%	-
Div Payout %	28.04%	22.25%	20.13%	23.47%	25.95%	31.19%	23.21%	-
YoY %	26.02%	10.53%	-14.23%	-9.56%	-16.80%	34.38%	-	-
Horiz. %	120.81%	95.86%	86.73%	101.12%	111.81%	134.38%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	553,130	529,136	481,271	432,816	400,788	354,811	304,411	10.46%
YoY %	4.53%	9.95%	11.20%	7.99%	12.96%	16.56%	-	-
Horiz. %	181.70%	173.82%	158.10%	142.18%	131.66%	116.56%	100.00%	-
NOSH	199,685	201,192	201,368	201,309	201,401	201,597	201,597	-0.15%
YoY %	-0.75%	-0.09%	0.03%	-0.05%	-0.10%	0.00%	-	-
Horiz. %	99.05%	99.80%	99.89%	99.86%	99.90%	100.00%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	6.52%	6.89%	6.87%	7.37%	7.62%	11.11%	8.51%	-
YoY %	-5.37%	0.29%	-6.78%	-3.28%	-31.41%	30.55%	-	-
Horiz. %	76.62%	80.96%	80.73%	86.60%	89.54%	130.55%	100.00%	-
ROE	8.58%	11.39%	13.86%	13.21%	12.91%	21.86%	19.02%	-
YoY %	-24.67%	-17.82%	4.92%	2.32%	-40.94%	14.93%	-	-
Horiz. %	45.11%	59.88%	72.87%	69.45%	67.88%	114.93%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	403.82	456.75	481.90	385.59	337.12	346.34	337.57	3.03%
YoY %	-11.59%	-5.22%	24.98%	14.38%	-2.66%	2.60%	-	-
Horiz. %	119.63%	135.31%	142.76%	114.23%	99.87%	102.60%	100.00%	-
EPS	23.77	29.96	33.12	28.40	25.69	38.48	28.72	-3.10%
YoY %	-20.66%	-9.54%	16.62%	10.55%	-33.24%	33.98%	-	-
Horiz. %	82.76%	104.32%	115.32%	98.89%	89.45%	133.98%	100.00%	-
DPS	6.67	6.67	6.67	6.67	6.67	12.00	6.67	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-44.42%	79.91%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	179.91%	100.00%	-
NAPS	2.77	2.63	2.39	2.15	1.99	1.76	1.51	10.63%
YoY %	5.32%	10.04%	11.16%	8.04%	13.07%	16.56%	-	-
Horiz. %	183.44%	174.17%	158.28%	142.38%	131.79%	116.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 201,272
RPS	399.98	455.83	481.35	385.04	336.78	346.34	337.56	2.86%
YoY %	-12.25%	-5.30%	25.01%	14.33%	-2.76%	2.60%	-	-
Horiz. %	118.49%	135.04%	142.60%	114.07%	99.77%	102.60%	100.00%	-
EPS	23.55	29.90	33.08	28.36	25.67	38.48	28.72	-3.25%
YoY %	-21.24%	-9.61%	16.64%	10.48%	-33.29%	33.98%	-	-
Horiz. %	82.00%	104.11%	115.18%	98.75%	89.38%	133.98%	100.00%	-
DPS	6.60	6.65	6.66	6.66	6.66	12.00	6.67	-0.17%
YoY %	-0.75%	-0.15%	0.00%	0.00%	-44.50%	79.91%	-	-
Horiz. %	98.95%	99.70%	99.85%	99.85%	99.85%	179.91%	100.00%	-
NAPS	2.7437	2.6247	2.3873	2.1469	1.988	1.76	1.51	10.46%
YoY %	4.53%	9.94%	11.20%	7.99%	12.95%	16.56%	-	-
Horiz. %	181.70%	173.82%	158.10%	142.18%	131.66%	116.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	2.01	2.29	2.54	2.43	2.73	2.85	1.66	-
P/RPS	0.50	0.50	0.53	0.63	0.81	0.82	0.49	0.33%
YoY %	0.00%	-5.66%	-15.87%	-22.22%	-1.22%	67.35%	-	-
Horiz. %	102.04%	102.04%	108.16%	128.57%	165.31%	167.35%	100.00%	-
P/EPS	8.45	7.64	7.67	8.56	10.63	7.41	5.78	6.53%
YoY %	10.60%	-0.39%	-10.40%	-19.47%	43.45%	28.20%	-	-
Horiz. %	146.19%	132.18%	132.70%	148.10%	183.91%	128.20%	100.00%	-
EY	11.83	13.08	13.04	11.69	9.41	13.50	17.30	-6.13%
YoY %	-9.56%	0.31%	11.55%	24.23%	-30.30%	-21.97%	-	-
Horiz. %	68.38%	75.61%	75.38%	67.57%	54.39%	78.03%	100.00%	-
DY	3.32	2.91	2.62	2.74	2.44	4.21	4.02	-3.13%
YoY %	14.09%	11.07%	-4.38%	12.30%	-42.04%	4.73%	-	-
Horiz. %	82.59%	72.39%	65.17%	68.16%	60.70%	104.73%	100.00%	-
P/NAPS	0.73	0.87	1.06	1.13	1.37	1.62	1.10	-6.60%
YoY %	-16.09%	-17.92%	-6.19%	-17.52%	-15.43%	47.27%	-	-
Horiz. %	66.36%	79.09%	96.36%	102.73%	124.55%	147.27%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	16/11/07	16/11/06	16/11/05	18/11/04	14/11/03	12/11/02	19/11/01	-
Price	2.33	2.25	2.60	2.40	2.78	2.99	1.90	-
P/RPS	0.58	0.49	0.54	0.62	0.82	0.86	0.56	0.58%
YoY %	18.37%	-9.26%	-12.90%	-24.39%	-4.65%	53.57%	-	-
Horiz. %	103.57%	87.50%	96.43%	110.71%	146.43%	153.57%	100.00%	-
P/EPS	9.80	7.51	7.85	8.45	10.82	7.77	6.62	6.75%
YoY %	30.49%	-4.33%	-7.10%	-21.90%	39.25%	17.37%	-	-
Horiz. %	148.04%	113.44%	118.58%	127.64%	163.44%	117.37%	100.00%	-
EY	10.20	13.32	12.74	11.83	9.24	12.87	15.12	-6.34%
YoY %	-23.42%	4.55%	7.69%	28.03%	-28.21%	-14.88%	-	-
Horiz. %	67.46%	88.10%	84.26%	78.24%	61.11%	85.12%	100.00%	-
DY	2.86	2.96	2.56	2.78	2.40	4.01	3.51	-3.35%
YoY %	-3.38%	15.62%	-7.91%	15.83%	-40.15%	14.25%	-	-
Horiz. %	81.48%	84.33%	72.93%	79.20%	68.38%	114.25%	100.00%	-
P/NAPS	0.84	0.86	1.09	1.12	1.40	1.70	1.26	-6.53%
YoY %	-2.33%	-21.10%	-2.68%	-20.00%	-17.65%	34.92%	-	-
Horiz. %	66.67%	68.25%	86.51%	88.89%	111.11%	134.92%	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