[APM] YoY Quarter Result on 30-Jun-2003 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

13-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 8.51%

YoY- -41.91%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	237,667	237,637	193,556	168,971	181,831	177,569	167,851	5.96%
YoY %	0.01%	22.77%	14.55%	-7.07%	2.40%	5.79%	-	-
Horiz. %	141.59%	141.58%	115.31%	100.67%	108.33%	105.79%	100.00%	-
PBT	21,358	22,983	18,932	15,651	26,621	19,772	14,987	6.07%
YoY %	-7.07%	21.40%	20.96%	-41.21%	34.64%	31.93%	-	-
Horiz. %	142.51%	153.35%	126.32%	104.43%	177.63%	131.93%	100.00%	-
Tax	-5,084	-5,840	-4,445	-4,262	-7,015	-5,606	-3,475	6.54%
YoY %	12.95%	-31.38%	-4.29%	39.24%	-25.13%	-61.32%	-	-
Horiz. %	146.30%	168.06%	127.91%	122.65%	201.87%	161.32%	100.00%	-
NP	16,274	17,143	14,487	11,389	19,606	14,166	11,512	5.93%
YoY %	-5.07%	18.33%	27.20%	-41.91%	38.40%	23.05%	-	-
Horiz. %	141.37%	148.91%	125.84%	98.93%	170.31%	123.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,354	17,345	14,487	11,389	19,606	14,166	11,512	4.91%
YoY %	-11.48%	19.73%	27.20%	-41.91%	38.40%	23.05%	-	-
Horiz. %	133.37%	150.67%	125.84%	98.93%	170.31%	123.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	25.41%	23.48%	27.23%	26.35%	28.35%	23.19%	-
YoY %	-6.34%	8.22%	-13.77%	3.34%	-7.05%	22.25%	-	-
Horiz. %	102.63%	109.57%	101.25%	117.42%	113.63%	122.25%	100.00%	-
Total Cost	221,393	220,494	179,069	157,582	162,225	163,403	156,339	5.96%
YoY %	0.41%	23.13%	13.64%	-2.86%	-0.72%	4.52%	-	-
Horiz. %	141.61%	141.04%	114.54%	100.80%	103.76%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,141	465,353	413,050	384,328	344,565	288,156	256,046	12.27%
YoY %	10.27%	12.66%	7.47%	11.54%	19.58%	12.54%	-	-
Horiz. %	200.41%	181.75%	161.32%	150.10%	134.57%	112.54%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	10,061	10,072	10,074	10,060	14,105	10,075	10,080	-0.03%
YoY %	-0.11%	-0.02%	0.14%	-28.68%	40.00%	-0.05%	-	-
Horiz. %	99.81%	99.92%	99.94%	99.80%	139.93%	99.95%	100.00%	-
Div Payout %	65.53%	58.07%	69.54%	88.34%	71.94%	71.12%	87.57%	-
YoY %	12.85%	-16.49%	-21.28%	22.80%	1.15%	-18.78%	-	-
Horiz. %	74.83%	66.31%	79.41%	100.88%	82.15%	81.22%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	513,141	465,353	413,050	384,328	344,565	288,156	256,046	12.27%
YoY %	10.27%	12.66%	7.47%	11.54%	19.58%	12.54%	-	-
Horiz. %	200.41%	181.75%	161.32%	150.10%	134.57%	112.54%	100.00%	-
NOSH	201,231	201,451	201,488	201,219	201,500	201,507	201,611	-0.03%
YoY %	-0.11%	-0.02%	0.13%	-0.14%	-0.00%	-0.05%	-	-
Horiz. %	99.81%	99.92%	99.94%	99.81%	99.94%	99.95%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	6.85%	7.21%	7.48%	6.74%	10.78%	7.98%	6.86%	-
YoY %	-4.99%	-3.61%	10.98%	-37.48%	35.09%	16.33%	-	-
Horiz. %	99.85%	105.10%	109.04%	98.25%	157.14%	116.33%	100.00%	-
ROE	2.99%	3.73%	3.51%	2.96%	5.69%	4.92%	4.50%	-
YoY %	-19.84%	6.27%	18.58%	-47.98%	15.65%	9.33%	-	-
Horiz. %	66.44%	82.89%	78.00%	65.78%	126.44%	109.33%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	118.11	117.96	96.06	83.97	90.24	88.12	83.25	5.99%
YoY %	0.13%	22.80%	14.40%	-6.95%	2.41%	5.85%	-	-
Horiz. %	141.87%	141.69%	115.39%	100.86%	108.40%	105.85%	100.00%	-
EPS	7.77	8.61	7.19	5.66	9.73	7.03	5.71	5.26%
YoY %	-9.76%	19.75%	27.03%	-41.83%	38.41%	23.12%	-	-
Horiz. %	136.08%	150.79%	125.92%	99.12%	170.40%	123.12%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	-28.57%	40.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	140.00%	100.00%	100.00%	-
NAPS	2.55	2.31	2.05	1.91	1.71	1.43	1.27	12.31%
YoY %	10.39%	12.68%	7.33%	11.70%	19.58%	12.60%	-	-
Horiz. %	200.79%	181.89%	161.42%	150.39%	134.65%	112.60%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 201,219
RPS	117.89	117.88	96.01	83.81	90.19	88.08	83.26	5.96%
YoY %	0.01%	22.78%	14.56%	-7.07%	2.40%	5.79%	-	-
Horiz. %	141.59%	141.58%	115.31%	100.66%	108.32%	105.79%	100.00%	-
EPS	7.62	8.60	7.19	5.65	9.73	7.03	5.71	4.92%
YoY %	-11.40%	19.61%	27.26%	-41.93%	38.41%	23.12%	-	-
Horiz. %	133.45%	150.61%	125.92%	98.95%	170.40%	123.12%	100.00%	-
DPS	4.99	5.00	5.00	4.99	7.00	5.00	5.00	-0.03%
YoY %	-0.20%	0.00%	0.20%	-28.71%	40.00%	0.00%	-	-
Horiz. %	99.80%	100.00%	100.00%	99.80%	140.00%	100.00%	100.00%	-
NAPS	2.5453	2.3083	2.0489	1.9064	1.7092	1.4293	1.2701	12.27%
YoY %	10.27%	12.66%	7.47%	11.54%	19.58%	12.53%	-	-
Horiz. %	200.40%	181.74%	161.32%	150.10%	134.57%	112.53%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.54	2.46	2.50	2.83	3.28	1.75	2.02	-
P/RPS	2.15	2.09	2.60	3.37	3.63	1.99	2.43	-2.01%
YoY %	2.87%	-19.62%	-22.85%	-7.16%	82.41%	-18.11%	-	-
Horiz. %	88.48%	86.01%	107.00%	138.68%	149.38%	81.89%	100.00%	-
P/EPS	33.29	28.57	34.77	50.00	33.71	24.89	35.38	-1.00%
YoY %	16.52%	-17.83%	-30.46%	48.32%	35.44%	-29.65%	-	-
Horiz. %	94.09%	80.75%	98.28%	141.32%	95.28%	70.35%	100.00%	-
EY	3.00	3.50	2.88	2.00	2.97	4.02	2.83	0.97%
YoY %	-14.29%	21.53%	44.00%	-32.66%	-26.12%	42.05%	-	-
Horiz. %	106.01%	123.67%	101.77%	70.67%	104.95%	142.05%	100.00%	-
DY	1.97	2.03	2.00	1.77	2.13	2.86	2.48	-3.76%
YoY %	-2.96%	1.50%	12.99%	-16.90%	-25.52%	15.32%	-	-
Horiz. %	79.44%	81.85%	80.65%	71.37%	85.89%	115.32%	100.00%	-
P/NAPS	1.00	1.06	1.22	1.48	1.92	1.22	1.59	-7.43%
YoY %	-5.66%	-13.11%	-17.57%	-22.92%	57.38%	-23.27%	-	-
Horiz. %	62.89%	66.67%	76.73%	93.08%	120.75%	76.73%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	14/09/06	17/08/05	12/08/04	13/08/03	13/08/02	23/08/01	22/08/00	-
Price	2.18	2.53	2.50	2.96	3.10	2.00	2.41	-
P/RPS	1.85	2.14	2.60	3.52	3.44	2.27	2.89	-7.16%
YoY %	-13.55%	-17.69%	-26.14%	2.33%	51.54%	-21.45%	-	-
Horiz. %	64.01%	74.05%	89.97%	121.80%	119.03%	78.55%	100.00%	-
P/EPS	28.57	29.38	34.77	52.30	31.86	28.45	42.21	-6.29%
YoY %	-2.76%	-15.50%	-33.52%	64.16%	11.99%	-32.60%	-	-
Horiz. %	67.69%	69.60%	82.37%	123.90%	75.48%	67.40%	100.00%	-
EY	3.50	3.40	2.88	1.91	3.14	3.52	2.37	6.71%
YoY %	2.94%	18.06%	50.79%	-39.17%	-10.80%	48.52%	-	-
Horiz. %	147.68%	143.46%	121.52%	80.59%	132.49%	148.52%	100.00%	-
DY	2.29	1.98	2.00	1.69	2.26	2.50	2.07	1.69%
YoY %	15.66%	-1.00%	18.34%	-25.22%	-9.60%	20.77%	-	-
Horiz. %	110.63%	95.65%	96.62%	81.64%	109.18%	120.77%	100.00%	-
P/NAPS	0.85	1.10	1.22	1.55	1.81	1.40	1.90	-12.54%
YoY %	-22.73%	-9.84%	-21.29%	-14.36%	29.29%	-26.32%	-	-
Horiz. %	44.74%	57.89%	64.21%	81.58%	95.26%	73.68%	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