[APM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 11.39%

YoY- -21.24%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	1,187,884	866,129	960,265	806,366	918,946	970,402	776,236	7.34%
YoY %	37.15%	-9.80%	19.09%	-12.25%	-5.30%	25.01%	-	-
Horiz. %	153.03%	111.58%	123.71%	103.88%	118.38%	125.01%	100.00%	-
PBT	185,044	93,934	88,865	69,417	82,866	89,253	75,761	16.04%
YoY %	96.99%	5.70%	28.02%	-16.23%	-7.16%	17.81%	-	-
Horiz. %	244.25%	123.99%	117.30%	91.63%	109.38%	117.81%	100.00%	-
Tax	-44,392	-22,005	-21,901	-16,826	-19,577	-22,554	-18,589	15.60%
YoY %	-101.74%	-0.47%	-30.16%	14.05%	13.20%	-21.33%	-	-
Horiz. %	238.81%	118.38%	117.82%	90.52%	105.31%	121.33%	100.00%	-
NP	140,652	71,929	66,964	52,590	63,289	66,698	57,172	16.17%
YoY %	95.54%	7.41%	27.33%	-16.90%	-5.11%	16.66%	-	-
Horiz. %	246.02%	125.81%	117.13%	91.99%	110.70%	116.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,529	62,926	61,486	47,472	60,277	66,693	57,172	13.99%
YoY %	99.49%	2.34%	29.52%	-21.24%	-9.62%	16.65%	-	-
Horiz. %	219.56%	110.06%	107.55%	83.03%	105.43%	116.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.99%	23.43%	24.65%	24.24%	23.62%	25.27%	24.54%	-
YoY %	2.39%	-4.95%	1.69%	2.62%	-6.53%	2.97%	-	-
Horiz. %	97.76%	95.48%	100.45%	98.78%	96.25%	102.97%	100.00%	-
Total Cost	1,047,232	794,200	893,301	753,776	855,657	903,704	719,064	6.46%
YoY %	31.86%	-11.09%	18.51%	-11.91%	-5.32%	25.68%	-	-
Horiz. %	145.64%	110.45%	124.23%	104.83%	119.00%	125.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	706,444	621,506	597,970	553,130	529,136	481,271	432,816	8.50%
YoY %	13.67%	3.94%	8.11%	4.53%	9.95%	11.20%	-	-
Horiz. %	163.22%	143.60%	138.16%	127.80%	122.25%	111.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	20,873	15,784	15,840	13,312	13,412	13,424	13,420	7.63%
YoY %	32.24%	-0.35%	18.99%	-0.75%	-0.09%	0.03%	-	-
Horiz. %	155.54%	117.62%	118.03%	99.20%	99.94%	100.03%	100.00%	-
Div Payout %	16.63%	25.08%	25.76%	28.04%	22.25%	20.13%	23.47%	-
YoY %	-33.69%	-2.64%	-8.13%	26.02%	10.53%	-14.23%	-	-
Horiz. %	70.86%	106.86%	109.76%	119.47%	94.80%	85.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	706,444	621,506	597,970	553,130	529,136	481,271	432,816	8.50%
YoY %	13.67%	3.94%	8.11%	4.53%	9.95%	11.20%	-	-
Horiz. %	163.22%	143.60%	138.16%	127.80%	122.25%	111.20%	100.00%	-
NOSH	195,691	197,303	198,003	199,685	201,192	201,368	201,309	-0.47%
YoY %	-0.82%	-0.35%	-0.84%	-0.75%	-0.09%	0.03%	-	-
Horiz. %	97.21%	98.01%	98.36%	99.19%	99.94%	100.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	11.84%	8.30%	6.97%	6.52%	6.89%	6.87%	7.37%	-
YoY %	42.65%	19.08%	6.90%	-5.37%	0.29%	-6.78%	-	-
Horiz. %	160.65%	112.62%	94.57%	88.47%	93.49%	93.22%	100.00%	-
ROE	17.77%	10.12%	10.28%	8.58%	11.39%	13.86%	13.21%	-
YoY %	75.59%	-1.56%	19.81%	-24.67%	-17.82%	4.92%	-	-
Horiz. %	134.52%	76.61%	77.82%	64.95%	86.22%	104.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	607.02	438.98	484.97	403.82	456.75	481.90	385.59	7.85%
YoY %	38.28%	-9.48%	20.10%	-11.59%	-5.22%	24.98%	-	-
Horiz. %	157.43%	113.85%	125.77%	104.73%	118.45%	124.98%	100.00%	-
EPS	64.15	31.89	31.05	23.77	29.96	33.12	28.40	14.53%
YoY %	101.16%	2.71%	30.63%	-20.66%	-9.54%	16.62%	-	-
Horiz. %	225.88%	112.29%	109.33%	83.70%	105.49%	116.62%	100.00%	-
DPS	10.67	8.00	8.00	6.67	6.67	6.67	6.67	8.14%
YoY %	33.38%	0.00%	19.94%	0.00%	0.00%	0.00%	-	-
Horiz. %	159.97%	119.94%	119.94%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.61	3.15	3.02	2.77	2.63	2.39	2.15	9.01%
YoY %	14.60%	4.30%	9.03%	5.32%	10.04%	11.16%	-	-
Horiz. %	167.91%	146.51%	140.47%	128.84%	122.33%	111.16%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 199,108
RPS	589.23	429.63	476.32	399.98	455.83	481.35	385.04	7.34%
YoY %	37.15%	-9.80%	19.09%	-12.25%	-5.30%	25.01%	-	-
Horiz. %	153.03%	111.58%	123.71%	103.88%	118.39%	125.01%	100.00%	-
EPS	62.27	31.21	30.50	23.55	29.90	33.08	28.36	13.99%
YoY %	99.52%	2.33%	29.51%	-21.24%	-9.61%	16.64%	-	-
Horiz. %	219.57%	110.05%	107.55%	83.04%	105.43%	116.64%	100.00%	-
DPS	10.35	7.83	7.86	6.60	6.65	6.66	6.66	7.62%
YoY %	32.18%	-0.38%	19.09%	-0.75%	-0.15%	0.00%	-	-
Horiz. %	155.41%	117.57%	118.02%	99.10%	99.85%	100.00%	100.00%	-
NAPS	3.5042	3.0829	2.9661	2.7437	2.6247	2.3873	2.1469	8.50%
YoY %	13.67%	3.94%	8.11%	4.53%	9.94%	11.20%	-	-
Horiz. %	163.22%	143.60%	138.16%	127.80%	122.26%	111.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.73	2.14	1.85	2.01	2.29	2.54	2.43	-
P/RPS	0.78	0.49	0.38	0.50	0.50	0.53	0.63	3.62%
YoY %	59.18%	28.95%	-24.00%	0.00%	-5.66%	-15.87%	-	-
Horiz. %	123.81%	77.78%	60.32%	79.37%	79.37%	84.13%	100.00%	-
P/EPS	7.37	6.71	5.96	8.45	7.64	7.67	8.56	-2.46%
YoY %	9.84%	12.58%	-29.47%	10.60%	-0.39%	-10.40%	-	-
Horiz. %	86.10%	78.39%	69.63%	98.71%	89.25%	89.60%	100.00%	-
EY	13.56	14.90	16.79	11.83	13.08	13.04	11.69	2.50%
YoY %	-8.99%	-11.26%	41.93%	-9.56%	0.31%	11.55%	-	-
Horiz. %	116.00%	127.46%	143.63%	101.20%	111.89%	111.55%	100.00%	-
DY	2.26	3.74	4.32	3.32	2.91	2.62	2.74	-3.15%
YoY %	-39.57%	-13.43%	30.12%	14.09%	11.07%	-4.38%	-	-
Horiz. %	82.48%	136.50%	157.66%	121.17%	106.20%	95.62%	100.00%	-
P/NAPS	1.31	0.68	0.61	0.73	0.87	1.06	1.13	2.49%
YoY %	92.65%	11.48%	-16.44%	-16.09%	-17.92%	-6.19%	-	-
Horiz. %	115.93%	60.18%	53.98%	64.60%	76.99%	93.81%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	18/11/09	17/11/08	16/11/07	16/11/06	16/11/05	18/11/04	-
Price	5.36	2.35	1.53	2.33	2.25	2.60	2.40	-
P/RPS	0.88	0.54	0.32	0.58	0.49	0.54	0.62	6.00%
YoY %	62.96%	68.75%	-44.83%	18.37%	-9.26%	-12.90%	-	-
Horiz. %	141.94%	87.10%	51.61%	93.55%	79.03%	87.10%	100.00%	-
P/EPS	8.36	7.37	4.93	9.80	7.51	7.85	8.45	-0.17%
YoY %	13.43%	49.49%	-49.69%	30.49%	-4.33%	-7.10%	-	-
Horiz. %	98.93%	87.22%	58.34%	115.98%	88.88%	92.90%	100.00%	-
EY	11.97	13.57	20.30	10.20	13.32	12.74	11.83	0.19%
YoY %	-11.79%	-33.15%	99.02%	-23.42%	4.55%	7.69%	-	-
Horiz. %	101.18%	114.71%	171.60%	86.22%	112.60%	107.69%	100.00%	-
DY	1.99	3.40	5.23	2.86	2.96	2.56	2.78	-5.41%
YoY %	-41.47%	-34.99%	82.87%	-3.38%	15.62%	-7.91%	-	-
Horiz. %	71.58%	122.30%	188.13%	102.88%	106.47%	92.09%	100.00%	-
P/NAPS	1.48	0.75	0.51	0.84	0.86	1.09	1.12	4.75%
YoY %	97.33%	47.06%	-39.29%	-2.33%	-21.10%	-2.68%	-	-
Horiz. %	132.14%	66.96%	45.54%	75.00%	76.79%	97.32%	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