[APM] YoY Cumulative 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- 171.18%

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
Cumulative Result
Revenue	555,555	578,519	599,436	403,851	470,497	378,000	470,690	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	85,815	83,662	91,259	40,232	43,130	30,753	41,055	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	-18,140	-19,733	-21,325	-8,118	-10,289	-7,350	-9,657	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	67,675	63,929	69,934	32,114	32,841	23,403	31,398	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	62,088	55,832	62,481	27,829	30,050	21,308	29,797	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	487,880	514,590	529,502	371,737	437,656	354,597	439,292	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	19,567	19,569	15,654	11,850	11,885	9,994	10,066	11.70%
YoY %	-0.01%	25.01%	32.10%	-0.29%	18.92%	-0.72%	-	-
Horiz. %	194.39%	194.41%	155.51%	117.72%	118.07%	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	7.26%	7.20%	9.07%	4.57%	5.09%	3.96%	5.80%	-
YoY %	0.83%	-20.62%	98.47%	-10.22%	28.54%	-31.72%	-	-
Horiz. %	125.17%	124.14%	156.38%	78.79%	87.76%	68.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	283.92	295.62	306.33	204.47	237.52	189.11	233.79	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	31.73	28.53	31.93	14.09	15.17	10.66	14.95	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	10.00	10.00	8.00	6.00	6.00	5.00	5.00	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	275.57	286.96	297.34	200.32	233.38	187.50	233.48	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%	-
EPS	30.80	27.69	30.99	13.80	14.91	10.57	14.78	13.00%
YoY %	11.23%	-10.65%	124.57%	-7.44%	41.06%	-28.48%	-	-
Horiz. %	208.39%	187.35%	209.68%	93.37%	100.88%	71.52%	100.00%	-
DPS	9.71	9.71	7.77	5.88	5.90	4.96	4.99	11.72%
YoY %	0.00%	24.97%	32.14%	-0.34%	18.95%	-0.60%	-	-
Horiz. %	194.59%	194.59%	155.71%	117.84%	118.24%	99.40%	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	1.67	1.65	1.36	0.88	0.86	1.24	1.09	7.36%
YoY %	1.21%	21.32%	54.55%	2.33%	-30.65%	13.76%	-	-
Horiz. %	153.21%	151.38%	124.77%	80.73%	78.90%	113.76%	100.00%	-
P/EPS	14.94	17.10	13.03	12.78	13.51	22.05	17.16	-2.28%
YoY %	-12.63%	31.24%	1.96%	-5.40%	-38.73%	28.50%	-	-
Horiz. %	87.06%	99.65%	75.93%	74.48%	78.73%	128.50%	100.00%	-
EY	6.69	5.85	7.68	7.83	7.40	4.54	5.83	2.31%
YoY %	14.36%	-23.83%	-1.92%	5.81%	63.00%	-22.13%	-	-
Horiz. %	114.75%	100.34%	131.73%	134.31%	126.93%	77.87%	100.00%	-
DY	2.11	2.05	1.92	3.33	2.93	2.13	1.97	1.14%
YoY %	2.93%	6.77%	-42.34%	13.65%	37.56%	8.12%	-	-
Horiz. %	107.11%	104.06%	97.46%	169.04%	148.73%	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	1.76	1.66	1.60	0.93	0.89	1.03	0.93	11.20%
YoY %	6.02%	3.75%	72.04%	4.49%	-13.59%	10.75%	-	-
Horiz. %	189.25%	178.49%	172.04%	100.00%	95.70%	110.75%	100.00%	-
P/EPS	15.76	17.17	15.38	13.56	13.91	18.20	14.73	1.13%
YoY %	-8.21%	11.64%	13.42%	-2.52%	-23.57%	23.56%	-	-
Horiz. %	106.99%	116.56%	104.41%	92.06%	94.43%	123.56%	100.00%	-
EY	6.35	5.82	6.50	7.38	7.19	5.49	6.79	-1.10%
YoY %	9.11%	-10.46%	-11.92%	2.64%	30.97%	-19.15%	-	-
Horiz. %	93.52%	85.71%	95.73%	108.69%	105.89%	80.85%	100.00%	-
DY	2.00	2.04	1.63	3.14	2.84	2.58	2.29	-2.22%
YoY %	-1.96%	25.15%	-48.09%	10.56%	10.08%	12.66%	-	-
Horiz. %	87.34%	89.08%	71.18%	137.12%	124.02%	112.66%	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