[APM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 86.13%

YoY- -9.72%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	314,308	213,013	239,137	217,382	237,667	237,637	193,556	8.41%
YoY %	47.55%	-10.92%	10.01%	-8.54%	0.01%	22.77%	-	-
Horiz. %	162.39%	110.05%	123.55%	112.31%	122.79%	122.77%	100.00%	-
PBT	54,133	25,218	22,139	20,657	21,358	22,983	18,932	19.12%
YoY %	114.66%	13.91%	7.17%	-3.28%	-7.07%	21.40%	-	-
Horiz. %	285.93%	133.20%	116.94%	109.11%	112.81%	121.40%	100.00%	-
Tax	-13,164	-4,771	-5,975	-4,966	-5,084	-5,840	-4,445	19.82%
YoY %	-175.92%	20.15%	-20.32%	2.32%	12.95%	-31.38%	-	-
Horiz. %	296.15%	107.33%	134.42%	111.72%	114.38%	131.38%	100.00%	-
NP	40,969	20,447	16,164	15,691	16,274	17,143	14,487	18.90%
YoY %	100.37%	26.50%	3.01%	-3.58%	-5.07%	18.33%	-	-
Horiz. %	282.80%	141.14%	111.58%	108.31%	112.34%	118.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,546	17,567	14,900	13,861	15,354	17,345	14,487	16.66%
YoY %	108.04%	17.90%	7.50%	-9.72%	-11.48%	19.73%	-	-
Horiz. %	252.27%	121.26%	102.85%	95.68%	105.98%	119.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.32%	18.92%	26.99%	24.04%	23.80%	25.41%	23.48%	-
YoY %	28.54%	-29.90%	12.27%	1.01%	-6.34%	8.22%	-	-
Horiz. %	103.58%	80.58%	114.95%	102.39%	101.36%	108.22%	100.00%	-
Total Cost	273,339	192,566	222,973	201,691	221,393	220,494	179,069	7.29%
YoY %	41.95%	-13.64%	10.55%	-8.90%	0.41%	23.13%	-	-
Horiz. %	152.64%	107.54%	124.52%	112.63%	123.64%	123.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	688,661	607,254	589,667	538,038	513,141	465,353	413,050	8.88%
YoY %	13.41%	2.98%	9.60%	4.85%	10.27%	12.66%	-	-
Horiz. %	166.73%	147.02%	142.76%	130.26%	124.23%	112.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	15,651	11,829	11,872	10,000	10,061	10,072	10,074	7.61%
YoY %	32.31%	-0.36%	18.72%	-0.61%	-0.11%	-0.02%	-	-
Horiz. %	155.36%	117.42%	117.85%	99.27%	99.87%	99.98%	100.00%	-
Div Payout %	42.83%	67.34%	79.68%	72.15%	65.53%	58.07%	69.54%	-
YoY %	-36.40%	-15.49%	10.44%	10.10%	12.85%	-16.49%	-	-
Horiz. %	61.59%	96.84%	114.58%	103.75%	94.23%	83.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	688,661	607,254	589,667	538,038	513,141	465,353	413,050	8.88%
YoY %	13.41%	2.98%	9.60%	4.85%	10.27%	12.66%	-	-
Horiz. %	166.73%	147.02%	142.76%	130.26%	124.23%	112.66%	100.00%	-
NOSH	195,642	197,160	197,875	200,014	201,231	201,451	201,488	-0.48%
YoY %	-0.77%	-0.36%	-1.07%	-0.60%	-0.11%	-0.02%	-	-
Horiz. %	97.10%	97.85%	98.21%	99.27%	99.87%	99.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	13.03%	9.60%	6.76%	7.22%	6.85%	7.21%	7.48%	-
YoY %	35.73%	42.01%	-6.37%	5.40%	-4.99%	-3.61%	-	-
Horiz. %	174.20%	128.34%	90.37%	96.52%	91.58%	96.39%	100.00%	-
ROE	5.31%	2.89%	2.53%	2.58%	2.99%	3.73%	3.51%	-
YoY %	83.74%	14.23%	-1.94%	-13.71%	-19.84%	6.27%	-	-
Horiz. %	151.28%	82.34%	72.08%	73.50%	85.19%	106.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	160.65	108.04	120.85	108.68	118.11	117.96	96.06	8.94%
YoY %	48.69%	-10.60%	11.20%	-7.98%	0.13%	22.80%	-	-
Horiz. %	167.24%	112.47%	125.81%	113.14%	122.95%	122.80%	100.00%	-
EPS	18.68	8.91	7.53	6.93	7.77	8.61	7.19	17.24%
YoY %	109.65%	18.33%	8.66%	-10.81%	-9.76%	19.75%	-	-
Horiz. %	259.81%	123.92%	104.73%	96.38%	108.07%	119.75%	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	3.52	3.08	2.98	2.69	2.55	2.31	2.05	9.42%
YoY %	14.29%	3.36%	10.78%	5.49%	10.39%	12.68%	-	-
Horiz. %	171.71%	150.24%	145.37%	131.22%	124.39%	112.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 200,014
RPS	155.91	105.66	118.62	107.83	117.89	117.88	96.01	8.41%
YoY %	47.56%	-10.93%	10.01%	-8.53%	0.01%	22.78%	-	-
Horiz. %	162.39%	110.05%	123.55%	112.31%	122.79%	122.78%	100.00%	-
EPS	18.13	8.71	7.39	6.88	7.62	8.60	7.19	16.65%
YoY %	108.15%	17.86%	7.41%	-9.71%	-11.40%	19.61%	-	-
Horiz. %	252.16%	121.14%	102.78%	95.69%	105.98%	119.61%	100.00%	-
DPS	7.76	5.87	5.89	4.96	4.99	5.00	5.00	7.59%
YoY %	32.20%	-0.34%	18.75%	-0.60%	-0.20%	0.00%	-	-
Horiz. %	155.20%	117.40%	117.80%	99.20%	99.80%	100.00%	100.00%	-
NAPS	3.416	3.0122	2.9249	2.6688	2.5453	2.3083	2.0489	8.88%
YoY %	13.41%	2.98%	9.60%	4.85%	10.27%	12.66%	-	-
Horiz. %	166.72%	147.02%	142.75%	130.26%	124.23%	112.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.16	1.80	2.05	2.35	2.54	2.46	2.50	-
P/RPS	2.59	1.67	1.70	2.16	2.15	2.09	2.60	-0.06%
YoY %	55.09%	-1.76%	-21.30%	0.47%	2.87%	-19.62%	-	-
Horiz. %	99.62%	64.23%	65.38%	83.08%	82.69%	80.38%	100.00%	-
P/EPS	22.27	20.20	27.22	33.91	33.29	28.57	34.77	-7.15%
YoY %	10.25%	-25.79%	-19.73%	1.86%	16.52%	-17.83%	-	-
Horiz. %	64.05%	58.10%	78.29%	97.53%	95.74%	82.17%	100.00%	-
EY	4.49	4.95	3.67	2.95	3.00	3.50	2.88	7.67%
YoY %	-9.29%	34.88%	24.41%	-1.67%	-14.29%	21.53%	-	-
Horiz. %	155.90%	171.88%	127.43%	102.43%	104.17%	121.53%	100.00%	-
DY	1.92	3.33	2.93	2.13	1.97	2.03	2.00	-0.67%
YoY %	-42.34%	13.65%	37.56%	8.12%	-2.96%	1.50%	-	-
Horiz. %	96.00%	166.50%	146.50%	106.50%	98.50%	101.50%	100.00%	-
P/NAPS	1.18	0.58	0.69	0.87	1.00	1.06	1.22	-0.55%
YoY %	103.45%	-15.94%	-20.69%	-13.00%	-5.66%	-13.11%	-	-
Horiz. %	96.72%	47.54%	56.56%	71.31%	81.97%	86.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	21/08/09	28/08/08	16/08/07	14/09/06	17/08/05	12/08/04	-
Price	4.91	1.91	2.11	1.94	2.18	2.53	2.50	-
P/RPS	3.06	1.77	1.75	1.79	1.85	2.14	2.60	2.75%
YoY %	72.88%	1.14%	-2.23%	-3.24%	-13.55%	-17.69%	-	-
Horiz. %	117.69%	68.08%	67.31%	68.85%	71.15%	82.31%	100.00%	-
P/EPS	26.28	21.44	28.02	27.99	28.57	29.38	34.77	-4.55%
YoY %	22.57%	-23.48%	0.11%	-2.03%	-2.76%	-15.50%	-	-
Horiz. %	75.58%	61.66%	80.59%	80.50%	82.17%	84.50%	100.00%	-
EY	3.80	4.66	3.57	3.57	3.50	3.40	2.88	4.72%
YoY %	-18.45%	30.53%	0.00%	2.00%	2.94%	18.06%	-	-
Horiz. %	131.94%	161.81%	123.96%	123.96%	121.53%	118.06%	100.00%	-
DY	1.63	3.14	2.84	2.58	2.29	1.98	2.00	-3.35%
YoY %	-48.09%	10.56%	10.08%	12.66%	15.66%	-1.00%	-	-
Horiz. %	81.50%	157.00%	142.00%	129.00%	114.50%	99.00%	100.00%	-
P/NAPS	1.39	0.62	0.71	0.72	0.85	1.10	1.22	2.19%
YoY %	124.19%	-12.68%	-1.39%	-15.29%	-22.73%	-9.84%	-	-
Horiz. %	113.93%	50.82%	58.20%	59.02%	69.67%	90.16%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

948

PTRANS

PERAK TRANSIT BERHAD

940

GENTING

GENTING BHD

849

JCY

JCY INTERNATIONAL BERHAD

580

DNEX

DAGANG NEXCHANGE BERHAD

335

TSH

TSH RESOURCES BHD

251

NOTION

NOTION VTEC BHD

249

GENM

GENTING MALAYSIA BERHAD

241

HEXCAP

HEXTAR CAPITAL BERHAD

228

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More