[APM] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -17.56%

YoY- -6.94%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	763,352	925,440	642,472	932,092	856,020	705,708	638,624	3.01%
YoY %	-17.51%	44.04%	-31.07%	8.89%	21.30%	10.50%	-	-
Horiz. %	119.53%	144.91%	100.60%	145.95%	134.04%	110.50%	100.00%	-
PBT	60,056	83,964	40,384	78,788	83,092	63,624	58,276	0.50%
YoY %	-28.47%	107.91%	-48.74%	-5.18%	30.60%	9.18%	-	-
Horiz. %	103.05%	144.08%	69.30%	135.20%	142.58%	109.18%	100.00%	-
Tax	-13,388	-17,256	-9,536	-18,292	-20,220	-16,476	-16,292	-3.21%
YoY %	22.42%	-80.96%	47.87%	9.54%	-22.72%	-1.13%	-	-
Horiz. %	82.18%	105.92%	58.53%	112.28%	124.11%	101.13%	100.00%	-
NP	46,668	66,708	30,848	60,496	62,872	47,148	41,984	1.77%
YoY %	-30.04%	116.25%	-49.01%	-3.78%	33.35%	12.30%	-	-
Horiz. %	111.16%	158.89%	73.48%	144.09%	149.75%	112.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,048	60,600	29,788	57,772	62,080	47,148	41,984	-0.37%
YoY %	-32.26%	103.44%	-48.44%	-6.94%	31.67%	12.30%	-	-
Horiz. %	97.77%	144.34%	70.95%	137.60%	147.87%	112.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	20.55%	23.61%	23.22%	24.33%	25.90%	27.96%	-
YoY %	8.47%	-12.96%	1.68%	-4.56%	-6.06%	-7.37%	-	-
Horiz. %	79.72%	73.50%	84.44%	83.05%	87.02%	92.63%	100.00%	-
Total Cost	716,684	858,732	611,624	871,596	793,148	658,560	596,640	3.09%
YoY %	-16.54%	40.40%	-29.83%	9.89%	20.44%	10.38%	-	-
Horiz. %	120.12%	143.93%	102.51%	146.08%	132.94%	110.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	601,088	588,946	544,511	402,873	464,996	414,355	378,706	7.99%
YoY %	2.06%	8.16%	35.16%	-13.36%	12.22%	9.41%	-	-
Horiz. %	158.72%	155.52%	143.78%	106.38%	122.79%	109.41%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	601,088	588,946	544,511	402,873	464,996	414,355	378,706	7.99%
YoY %	2.06%	8.16%	35.16%	-13.36%	12.22%	9.41%	-	-
Horiz. %	158.72%	155.52%	143.78%	106.38%	122.79%	109.41%	100.00%	-
NOSH	197,726	198,298	200,188	201,436	201,297	201,143	201,439	-0.30%
YoY %	-0.29%	-0.94%	-0.62%	0.07%	0.08%	-0.15%	-	-
Horiz. %	98.16%	98.44%	99.38%	100.00%	99.93%	99.85%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	6.11%	7.21%	4.80%	6.49%	7.34%	6.68%	6.57%	-
YoY %	-15.26%	50.21%	-26.04%	-11.58%	9.88%	1.67%	-	-
Horiz. %	93.00%	109.74%	73.06%	98.78%	111.72%	101.67%	100.00%	-
ROE	6.83%	10.29%	5.47%	14.34%	13.35%	11.38%	11.09%	-
YoY %	-33.62%	88.12%	-61.85%	7.42%	17.31%	2.61%	-	-
Horiz. %	61.59%	92.79%	49.32%	129.31%	120.38%	102.61%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	386.06	466.69	320.93	462.72	425.25	350.85	317.03	3.33%
YoY %	-17.28%	45.42%	-30.64%	8.81%	21.21%	10.67%	-	-
Horiz. %	121.77%	147.21%	101.23%	145.95%	134.14%	110.67%	100.00%	-
EPS	20.76	30.56	14.88	30.04	30.84	23.44	20.84	-0.06%
YoY %	-32.07%	105.38%	-50.47%	-2.59%	31.57%	12.48%	-	-
Horiz. %	99.62%	146.64%	71.40%	144.15%	147.98%	112.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.04	2.97	2.72	2.00	2.31	2.06	1.88	8.33%
YoY %	2.36%	9.19%	36.00%	-13.42%	12.14%	9.57%	-	-
Horiz. %	161.70%	157.98%	144.68%	106.38%	122.87%	109.57%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 201,436
RPS	378.65	459.05	318.69	462.35	424.61	350.05	316.78	3.01%
YoY %	-17.51%	44.04%	-31.07%	8.89%	21.30%	10.50%	-	-
Horiz. %	119.53%	144.91%	100.60%	145.95%	134.04%	110.50%	100.00%	-
EPS	20.36	30.06	14.78	28.66	30.79	23.39	20.83	-0.37%
YoY %	-32.27%	103.38%	-48.43%	-6.92%	31.64%	12.29%	-	-
Horiz. %	97.74%	144.31%	70.96%	137.59%	147.82%	112.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.9816	2.9214	2.701	1.9984	2.3065	2.0553	1.8785	7.99%
YoY %	2.06%	8.16%	35.16%	-13.36%	12.22%	9.41%	-	-
Horiz. %	158.72%	155.52%	143.78%	106.38%	122.78%	109.41%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.50	2.20	2.46	2.64	2.69	2.60	2.50	-
P/RPS	0.39	0.47	0.77	0.57	0.63	0.74	0.79	-11.08%
YoY %	-17.02%	-38.96%	35.09%	-9.52%	-14.86%	-6.33%	-	-
Horiz. %	49.37%	59.49%	97.47%	72.15%	79.75%	93.67%	100.00%	-
P/EPS	7.23	7.20	16.53	9.21	8.72	11.09	12.00	-8.09%
YoY %	0.42%	-56.44%	79.48%	5.62%	-21.37%	-7.58%	-	-
Horiz. %	60.25%	60.00%	137.75%	76.75%	72.67%	92.42%	100.00%	-
EY	13.84	13.89	6.05	10.86	11.46	9.02	8.34	8.79%
YoY %	-0.36%	129.59%	-44.29%	-5.24%	27.05%	8.15%	-	-
Horiz. %	165.95%	166.55%	72.54%	130.22%	137.41%	108.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.74	0.90	1.32	1.16	1.26	1.33	-15.31%
YoY %	-33.78%	-17.78%	-31.82%	13.79%	-7.94%	-5.26%	-	-
Horiz. %	36.84%	55.64%	67.67%	99.25%	87.22%	94.74%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	28/05/08	24/05/07	25/05/06	19/05/05	31/05/04	21/05/03	-
Price	1.80	2.16	2.44	2.70	2.42	2.54	2.50	-
P/RPS	0.47	0.46	0.76	0.58	0.57	0.72	0.79	-8.28%
YoY %	2.17%	-39.47%	31.03%	1.75%	-20.83%	-8.86%	-	-
Horiz. %	59.49%	58.23%	96.20%	73.42%	72.15%	91.14%	100.00%	-
P/EPS	8.67	7.07	16.40	9.41	7.85	10.84	12.00	-5.26%
YoY %	22.63%	-56.89%	74.28%	19.87%	-27.58%	-9.67%	-	-
Horiz. %	72.25%	58.92%	136.67%	78.42%	65.42%	90.33%	100.00%	-
EY	11.53	14.15	6.10	10.62	12.74	9.23	8.34	5.54%
YoY %	-18.52%	131.97%	-42.56%	-16.64%	38.03%	10.67%	-	-
Horiz. %	138.25%	169.66%	73.14%	127.34%	152.76%	110.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.73	0.90	1.35	1.05	1.23	1.33	-12.65%
YoY %	-19.18%	-18.89%	-33.33%	28.57%	-14.63%	-7.52%	-	-
Horiz. %	44.36%	54.89%	67.67%	101.50%	78.95%	92.48%	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