[APM] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

14-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 6.31%

YoY- -11.48%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	213,013	239,137	217,382	237,667	237,637	193,556	168,971	3.93%
YoY %	-10.92%	10.01%	-8.54%	0.01%	22.77%	14.55%	-	-
Horiz. %	126.06%	141.53%	128.65%	140.66%	140.64%	114.55%	100.00%	-
PBT	25,218	22,139	20,657	21,358	22,983	18,932	15,651	8.26%
YoY %	13.91%	7.17%	-3.28%	-7.07%	21.40%	20.96%	-	-
Horiz. %	161.13%	141.45%	131.99%	136.46%	146.85%	120.96%	100.00%	-
Tax	-4,771	-5,975	-4,966	-5,084	-5,840	-4,445	-4,262	1.89%
YoY %	20.15%	-20.32%	2.32%	12.95%	-31.38%	-4.29%	-	-
Horiz. %	111.94%	140.19%	116.52%	119.29%	137.02%	104.29%	100.00%	-
NP	20,447	16,164	15,691	16,274	17,143	14,487	11,389	10.23%
YoY %	26.50%	3.01%	-3.58%	-5.07%	18.33%	27.20%	-	-
Horiz. %	179.53%	141.93%	137.77%	142.89%	150.52%	127.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,567	14,900	13,861	15,354	17,345	14,487	11,389	7.48%
YoY %	17.90%	7.50%	-9.72%	-11.48%	19.73%	27.20%	-	-
Horiz. %	154.25%	130.83%	121.71%	134.81%	152.30%	127.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.92%	26.99%	24.04%	23.80%	25.41%	23.48%	27.23%	-
YoY %	-29.90%	12.27%	1.01%	-6.34%	8.22%	-13.77%	-	-
Horiz. %	69.48%	99.12%	88.28%	87.40%	93.32%	86.23%	100.00%	-
Total Cost	192,566	222,973	201,691	221,393	220,494	179,069	157,582	3.39%
YoY %	-13.64%	10.55%	-8.90%	0.41%	23.13%	13.64%	-	-
Horiz. %	122.20%	141.50%	127.99%	140.49%	139.92%	113.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	607,254	589,667	538,038	513,141	465,353	413,050	384,328	7.91%
YoY %	2.98%	9.60%	4.85%	10.27%	12.66%	7.47%	-	-
Horiz. %	158.00%	153.43%	139.99%	133.52%	121.08%	107.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	11,829	11,872	10,000	10,061	10,072	10,074	10,060	2.73%
YoY %	-0.36%	18.72%	-0.61%	-0.11%	-0.02%	0.14%	-	-
Horiz. %	117.58%	118.01%	99.40%	100.01%	100.12%	100.14%	100.00%	-
Div Payout %	67.34%	79.68%	72.15%	65.53%	58.07%	69.54%	88.34%	-
YoY %	-15.49%	10.44%	10.10%	12.85%	-16.49%	-21.28%	-	-
Horiz. %	76.23%	90.20%	81.67%	74.18%	65.73%	78.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	607,254	589,667	538,038	513,141	465,353	413,050	384,328	7.91%
YoY %	2.98%	9.60%	4.85%	10.27%	12.66%	7.47%	-	-
Horiz. %	158.00%	153.43%	139.99%	133.52%	121.08%	107.47%	100.00%	-
NOSH	197,160	197,875	200,014	201,231	201,451	201,488	201,219	-0.33%
YoY %	-0.36%	-1.07%	-0.60%	-0.11%	-0.02%	0.13%	-	-
Horiz. %	97.98%	98.34%	99.40%	100.01%	100.12%	100.13%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	9.60%	6.76%	7.22%	6.85%	7.21%	7.48%	6.74%	-
YoY %	42.01%	-6.37%	5.40%	-4.99%	-3.61%	10.98%	-	-
Horiz. %	142.43%	100.30%	107.12%	101.63%	106.97%	110.98%	100.00%	-
ROE	2.89%	2.53%	2.58%	2.99%	3.73%	3.51%	2.96%	-
YoY %	14.23%	-1.94%	-13.71%	-19.84%	6.27%	18.58%	-	-
Horiz. %	97.64%	85.47%	87.16%	101.01%	126.01%	118.58%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	108.04	120.85	108.68	118.11	117.96	96.06	83.97	4.28%
YoY %	-10.60%	11.20%	-7.98%	0.13%	22.80%	14.40%	-	-
Horiz. %	128.66%	143.92%	129.43%	140.66%	140.48%	114.40%	100.00%	-
EPS	8.91	7.53	6.93	7.77	8.61	7.19	5.66	7.84%
YoY %	18.33%	8.66%	-10.81%	-9.76%	19.75%	27.03%	-	-
Horiz. %	157.42%	133.04%	122.44%	137.28%	152.12%	127.03%	100.00%	-
DPS	6.00	6.00	5.00	5.00	5.00	5.00	5.00	3.08%
YoY %	0.00%	20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.08	2.98	2.69	2.55	2.31	2.05	1.91	8.28%
YoY %	3.36%	10.78%	5.49%	10.39%	12.68%	7.33%	-	-
Horiz. %	161.26%	156.02%	140.84%	133.51%	120.94%	107.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 201,231
RPS	105.66	118.62	107.83	117.89	117.88	96.01	83.81	3.93%
YoY %	-10.93%	10.01%	-8.53%	0.01%	22.78%	14.56%	-	-
Horiz. %	126.07%	141.53%	128.66%	140.66%	140.65%	114.56%	100.00%	-
EPS	8.71	7.39	6.88	7.62	8.60	7.19	5.65	7.47%
YoY %	17.86%	7.41%	-9.71%	-11.40%	19.61%	27.26%	-	-
Horiz. %	154.16%	130.80%	121.77%	134.87%	152.21%	127.26%	100.00%	-
DPS	5.87	5.89	4.96	4.99	5.00	5.00	4.99	2.74%
YoY %	-0.34%	18.75%	-0.60%	-0.20%	0.00%	0.20%	-	-
Horiz. %	117.64%	118.04%	99.40%	100.00%	100.20%	100.20%	100.00%	-
NAPS	3.0122	2.9249	2.6688	2.5453	2.3083	2.0489	1.9064	7.91%
YoY %	2.98%	9.60%	4.85%	10.27%	12.66%	7.47%	-	-
Horiz. %	158.00%	153.43%	139.99%	133.51%	121.08%	107.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.80	2.05	2.35	2.54	2.46	2.50	2.83	-
P/RPS	1.67	1.70	2.16	2.15	2.09	2.60	3.37	-11.03%
YoY %	-1.76%	-21.30%	0.47%	2.87%	-19.62%	-22.85%	-	-
Horiz. %	49.55%	50.45%	64.09%	63.80%	62.02%	77.15%	100.00%	-
P/EPS	20.20	27.22	33.91	33.29	28.57	34.77	50.00	-14.00%
YoY %	-25.79%	-19.73%	1.86%	16.52%	-17.83%	-30.46%	-	-
Horiz. %	40.40%	54.44%	67.82%	66.58%	57.14%	69.54%	100.00%	-
EY	4.95	3.67	2.95	3.00	3.50	2.88	2.00	16.28%
YoY %	34.88%	24.41%	-1.67%	-14.29%	21.53%	44.00%	-	-
Horiz. %	247.50%	183.50%	147.50%	150.00%	175.00%	144.00%	100.00%	-
DY	3.33	2.93	2.13	1.97	2.03	2.00	1.77	11.09%
YoY %	13.65%	37.56%	8.12%	-2.96%	1.50%	12.99%	-	-
Horiz. %	188.14%	165.54%	120.34%	111.30%	114.69%	112.99%	100.00%	-
P/NAPS	0.58	0.69	0.87	1.00	1.06	1.22	1.48	-14.44%
YoY %	-15.94%	-20.69%	-13.00%	-5.66%	-13.11%	-17.57%	-	-
Horiz. %	39.19%	46.62%	58.78%	67.57%	71.62%	82.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	28/08/08	16/08/07	14/09/06	17/08/05	12/08/04	13/08/03	-
Price	1.91	2.11	1.94	2.18	2.53	2.50	2.96	-
P/RPS	1.77	1.75	1.79	1.85	2.14	2.60	3.52	-10.81%
YoY %	1.14%	-2.23%	-3.24%	-13.55%	-17.69%	-26.14%	-	-
Horiz. %	50.28%	49.72%	50.85%	52.56%	60.80%	73.86%	100.00%	-
P/EPS	21.44	28.02	27.99	28.57	29.38	34.77	52.30	-13.79%
YoY %	-23.48%	0.11%	-2.03%	-2.76%	-15.50%	-33.52%	-	-
Horiz. %	40.99%	53.58%	53.52%	54.63%	56.18%	66.48%	100.00%	-
EY	4.66	3.57	3.57	3.50	3.40	2.88	1.91	16.01%
YoY %	30.53%	0.00%	2.00%	2.94%	18.06%	50.79%	-	-
Horiz. %	243.98%	186.91%	186.91%	183.25%	178.01%	150.79%	100.00%	-
DY	3.14	2.84	2.58	2.29	1.98	2.00	1.69	10.86%
YoY %	10.56%	10.08%	12.66%	15.66%	-1.00%	18.34%	-	-
Horiz. %	185.80%	168.05%	152.66%	135.50%	117.16%	118.34%	100.00%	-
P/NAPS	0.62	0.71	0.72	0.85	1.10	1.22	1.55	-14.15%
YoY %	-12.68%	-1.39%	-15.29%	-22.73%	-9.84%	-21.29%	-	-
Horiz. %	40.00%	45.81%	46.45%	54.84%	70.97%	78.71%	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