[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 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