[APM] YoY Cumulative 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- 67.09%

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
Cumulative Result
Revenue	890,913	649,597	720,199	604,775	689,210	727,802	582,177	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	138,783	70,451	66,649	52,063	62,150	66,940	56,821	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	-33,294	-16,504	-16,426	-12,620	-14,683	-16,916	-13,942	15.60%
YoY %	-101.73%	-0.47%	-30.16%	14.05%	13.20%	-21.33%	-	-
Horiz. %	238.80%	118.38%	117.82%	90.52%	105.31%	121.33%	100.00%	-
NP	105,489	53,947	50,223	39,443	47,467	50,024	42,879	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	94,147	47,195	46,115	35,604	45,208	50,020	42,879	13.99%
YoY %	99.49%	2.34%	29.52%	-21.24%	-9.62%	16.65%	-	-
Horiz. %	219.56%	110.07%	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%	23.63%	25.27%	24.54%	-
YoY %	2.39%	-4.95%	1.69%	2.58%	-6.49%	2.97%	-	-
Horiz. %	97.76%	95.48%	100.45%	98.78%	96.29%	102.97%	100.00%	-
Total Cost	785,424	595,650	669,976	565,332	641,743	677,778	539,298	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	15,655	11,838	11,880	9,984	10,059	10,068	10,065	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	13.33%	7.59%	7.71%	6.44%	8.54%	10.39%	9.91%	-
YoY %	75.63%	-1.56%	19.72%	-24.59%	-17.81%	4.84%	-	-
Horiz. %	134.51%	76.59%	77.80%	64.98%	86.18%	104.84%	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	455.26	329.24	363.73	302.86	342.56	361.43	289.19	7.85%
YoY %	38.28%	-9.48%	20.10%	-11.59%	-5.22%	24.98%	-	-
Horiz. %	157.43%	113.85%	125.78%	104.73%	118.45%	124.98%	100.00%	-
EPS	48.11	23.92	23.29	17.83	22.47	24.84	21.30	14.53%
YoY %	101.13%	2.71%	30.62%	-20.65%	-9.54%	16.62%	-	-
Horiz. %	225.87%	112.30%	109.34%	83.71%	105.49%	116.62%	100.00%	-
DPS	8.00	6.00	6.00	5.00	5.00	5.00	5.00	8.14%
YoY %	33.33%	0.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	120.00%	120.00%	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	441.92	322.22	357.24	299.99	341.87	361.01	288.78	7.34%
YoY %	37.15%	-9.80%	19.08%	-12.25%	-5.30%	25.01%	-	-
Horiz. %	153.03%	111.58%	123.71%	103.88%	118.38%	125.01%	100.00%	-
EPS	46.70	23.41	22.87	17.66	22.42	24.81	21.27	13.99%
YoY %	99.49%	2.36%	29.50%	-21.23%	-9.63%	16.64%	-	-
Horiz. %	219.56%	110.06%	107.52%	83.03%	105.41%	116.64%	100.00%	-
DPS	7.77	5.87	5.89	4.95	4.99	4.99	4.99	7.65%
YoY %	32.37%	-0.34%	18.99%	-0.80%	0.00%	0.00%	-	-
Horiz. %	155.71%	117.64%	118.04%	99.20%	100.00%	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	1.04	0.65	0.51	0.66	0.67	0.70	0.84	3.62%
YoY %	60.00%	27.45%	-22.73%	-1.49%	-4.29%	-16.67%	-	-
Horiz. %	123.81%	77.38%	60.71%	78.57%	79.76%	83.33%	100.00%	-
P/EPS	9.83	8.95	7.94	11.27	10.19	10.23	11.41	-2.45%
YoY %	9.83%	12.72%	-29.55%	10.60%	-0.39%	-10.34%	-	-
Horiz. %	86.15%	78.44%	69.59%	98.77%	89.31%	89.66%	100.00%	-
EY	10.17	11.18	12.59	8.87	9.81	9.78	8.77	2.49%
YoY %	-9.03%	-11.20%	41.94%	-9.58%	0.31%	11.52%	-	-
Horiz. %	115.96%	127.48%	143.56%	101.14%	111.86%	111.52%	100.00%	-
DY	1.69	2.80	3.24	2.49	2.18	1.97	2.06	-3.24%
YoY %	-39.64%	-13.58%	30.12%	14.22%	10.66%	-4.37%	-	-
Horiz. %	82.04%	135.92%	157.28%	120.87%	105.83%	95.63%	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	1.18	0.71	0.42	0.77	0.66	0.72	0.83	6.03%
YoY %	66.20%	69.05%	-45.45%	16.67%	-8.33%	-13.25%	-	-
Horiz. %	142.17%	85.54%	50.60%	92.77%	79.52%	86.75%	100.00%	-
P/EPS	11.14	9.82	6.57	13.07	10.01	10.47	11.27	-0.19%
YoY %	13.44%	49.47%	-49.73%	30.57%	-4.39%	-7.10%	-	-
Horiz. %	98.85%	87.13%	58.30%	115.97%	88.82%	92.90%	100.00%	-
EY	8.98	10.18	15.22	7.65	9.99	9.55	8.87	0.20%
YoY %	-11.79%	-33.11%	98.95%	-23.42%	4.61%	7.67%	-	-
Horiz. %	101.24%	114.77%	171.59%	86.25%	112.63%	107.67%	100.00%	-
DY	1.49	2.55	3.92	2.15	2.22	1.92	2.08	-5.40%
YoY %	-41.57%	-34.95%	82.33%	-3.15%	15.63%	-7.69%	-	-
Horiz. %	71.63%	122.60%	188.46%	103.37%	106.73%	92.31%	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