[APM] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 5.76%

YoY- -21.66%

Quarter Report

APM.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,159,105	1,157,929	1,114,118	876,880	931,740	807,127	969,915	3.01%
YoY %	0.10%	3.93%	27.05%	-5.89%	15.44%	-16.78%	-	-
Horiz. %	119.51%	119.38%	114.87%	90.41%	96.06%	83.22%	100.00%	-
PBT	177,189	176,932	151,659	77,497	90,885	69,775	87,158	12.54%
YoY %	0.15%	16.66%	95.70%	-14.73%	30.25%	-19.94%	-	-
Horiz. %	203.30%	203.00%	174.00%	88.92%	104.28%	80.06%	100.00%	-
Tax	-35,760	-42,603	-31,561	-20,652	-22,111	-18,774	-16,659	13.56%
YoY %	16.06%	-34.99%	-52.82%	6.60%	-17.77%	-12.70%	-	-
Horiz. %	214.66%	255.74%	189.45%	123.97%	132.73%	112.70%	100.00%	-
NP	141,429	134,329	120,098	56,845	68,774	51,001	70,499	12.29%
YoY %	5.29%	11.85%	111.27%	-17.35%	34.85%	-27.66%	-	-
Horiz. %	200.61%	190.54%	170.35%	80.63%	97.55%	72.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,148	117,840	107,303	48,948	62,480	47,023	67,006	11.10%
YoY %	7.05%	9.82%	119.22%	-21.66%	32.87%	-29.82%	-	-
Horiz. %	188.26%	175.86%	160.14%	73.05%	93.25%	70.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.18%	24.08%	20.81%	26.65%	24.33%	26.91%	19.11%	-
YoY %	-16.20%	15.71%	-21.91%	9.54%	-9.59%	40.82%	-	-
Horiz. %	105.60%	126.01%	108.90%	139.46%	127.32%	140.82%	100.00%	-
Total Cost	1,017,676	1,023,600	994,020	820,035	862,966	756,126	899,416	2.07%
YoY %	-0.58%	2.98%	21.22%	-4.97%	14.13%	-15.93%	-	-
Horiz. %	113.15%	113.81%	110.52%	91.17%	95.95%	84.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	855,366	775,127	688,661	607,254	589,667	538,038	513,141	8.88%
YoY %	10.35%	12.56%	13.41%	2.98%	9.60%	4.85%	-	-
Horiz. %	166.69%	151.06%	134.21%	118.34%	114.91%	104.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	62,628	43,064	35,248	29,667	29,728	26,039	26,169	15.63%
YoY %	45.43%	22.17%	18.81%	-0.21%	14.17%	-0.50%	-	-
Horiz. %	239.32%	164.56%	134.69%	113.37%	113.60%	99.50%	100.00%	-
Div Payout %	49.65%	36.54%	32.85%	60.61%	47.58%	55.38%	39.06%	-
YoY %	35.88%	11.23%	-45.80%	27.39%	-14.08%	41.78%	-	-
Horiz. %	127.11%	93.55%	84.10%	155.17%	121.81%	141.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	855,366	775,127	688,661	607,254	589,667	538,038	513,141	8.88%
YoY %	10.35%	12.56%	13.41%	2.98%	9.60%	4.85%	-	-
Horiz. %	166.69%	151.06%	134.21%	118.34%	114.91%	104.85%	100.00%	-
NOSH	195,736	195,739	195,642	197,160	197,875	200,014	201,231	-0.45%
YoY %	-0.00%	0.05%	-0.77%	-0.36%	-1.07%	-0.60%	-	-
Horiz. %	97.27%	97.27%	97.22%	97.98%	98.33%	99.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.20%	11.60%	10.78%	6.48%	7.38%	6.32%	7.27%	-
YoY %	5.17%	7.61%	66.36%	-12.20%	16.77%	-13.07%	-	-
Horiz. %	167.81%	159.56%	148.28%	89.13%	101.51%	86.93%	100.00%	-
ROE	14.75%	15.20%	15.58%	8.06%	10.60%	8.74%	13.06%	-
YoY %	-2.96%	-2.44%	93.30%	-23.96%	21.28%	-33.08%	-	-
Horiz. %	112.94%	116.39%	119.30%	61.72%	81.16%	66.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	592.18	591.57	569.47	444.75	470.87	403.53	481.99	3.48%
YoY %	0.10%	3.88%	28.04%	-5.55%	16.69%	-16.28%	-	-
Horiz. %	122.86%	122.73%	118.15%	92.27%	97.69%	83.72%	100.00%	-
EPS	64.45	60.20	54.85	24.83	31.58	23.51	33.30	11.62%
YoY %	7.06%	9.75%	120.90%	-21.37%	34.33%	-29.40%	-	-
Horiz. %	193.54%	180.78%	164.71%	74.56%	94.83%	70.60%	100.00%	-
DPS	32.00	22.00	18.00	15.00	15.00	13.00	13.00	16.18%
YoY %	45.45%	22.22%	20.00%	0.00%	15.38%	0.00%	-	-
Horiz. %	246.15%	169.23%	138.46%	115.38%	115.38%	100.00%	100.00%	-
NAPS	4.37	3.96	3.52	3.08	2.98	2.69	2.55	9.38%
YoY %	10.35%	12.50%	14.29%	3.36%	10.78%	5.49%	-	-
Horiz. %	171.37%	155.29%	138.04%	120.78%	116.86%	105.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 197,160
RPS	574.95	574.37	552.64	434.96	462.17	400.36	481.11	3.01%
YoY %	0.10%	3.93%	27.06%	-5.89%	15.44%	-16.78%	-	-
Horiz. %	119.50%	119.38%	114.87%	90.41%	96.06%	83.22%	100.00%	-
EPS	62.57	58.45	53.23	24.28	30.99	23.32	33.24	11.10%
YoY %	7.05%	9.81%	119.23%	-21.65%	32.89%	-29.84%	-	-
Horiz. %	188.24%	175.84%	160.14%	73.04%	93.23%	70.16%	100.00%	-
DPS	31.07	21.36	17.48	14.72	14.75	12.92	12.98	15.64%
YoY %	45.46%	22.20%	18.75%	-0.20%	14.16%	-0.46%	-	-
Horiz. %	239.37%	164.56%	134.67%	113.41%	113.64%	99.54%	100.00%	-
NAPS	4.2429	3.8449	3.416	3.0122	2.9249	2.6688	2.5453	8.88%
YoY %	10.35%	12.56%	13.41%	2.98%	9.60%	4.85%	-	-
Horiz. %	166.70%	151.06%	134.21%	118.34%	114.91%	104.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.74	4.88	4.16	1.80	2.05	2.35	2.54	-
P/RPS	0.80	0.82	0.73	0.40	0.44	0.58	0.53	7.09%
YoY %	-2.44%	12.33%	82.50%	-9.09%	-24.14%	9.43%	-	-
Horiz. %	150.94%	154.72%	137.74%	75.47%	83.02%	109.43%	100.00%	-
P/EPS	7.35	8.11	7.58	7.25	6.49	10.00	7.63	-0.62%
YoY %	-9.37%	6.99%	4.55%	11.71%	-35.10%	31.06%	-	-
Horiz. %	96.33%	106.29%	99.34%	95.02%	85.06%	131.06%	100.00%	-
EY	13.60	12.34	13.18	13.79	15.40	10.00	13.11	0.61%
YoY %	10.21%	-6.37%	-4.42%	-10.45%	54.00%	-23.72%	-	-
Horiz. %	103.74%	94.13%	100.53%	105.19%	117.47%	76.28%	100.00%	-
DY	6.75	4.51	4.33	8.33	7.32	5.53	5.12	4.70%
YoY %	49.67%	4.16%	-48.02%	13.80%	32.37%	8.01%	-	-
Horiz. %	131.84%	88.09%	84.57%	162.70%	142.97%	108.01%	100.00%	-
P/NAPS	1.08	1.23	1.18	0.58	0.69	0.87	1.00	1.28%
YoY %	-12.20%	4.24%	103.45%	-15.94%	-20.69%	-13.00%	-	-
Horiz. %	108.00%	123.00%	118.00%	58.00%	69.00%	87.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	18/08/10	21/08/09	28/08/08	16/08/07	14/09/06	-
Price	5.00	4.90	4.91	1.91	2.11	1.94	2.18	-
P/RPS	0.84	0.83	0.86	0.43	0.45	0.48	0.45	10.95%
YoY %	1.20%	-3.49%	100.00%	-4.44%	-6.25%	6.67%	-	-
Horiz. %	186.67%	184.44%	191.11%	95.56%	100.00%	106.67%	100.00%	-
P/EPS	7.76	8.14	8.95	7.69	6.68	8.25	6.55	2.86%
YoY %	-4.67%	-9.05%	16.38%	15.12%	-19.03%	25.95%	-	-
Horiz. %	118.47%	124.27%	136.64%	117.40%	101.98%	125.95%	100.00%	-
EY	12.89	12.29	11.17	13.00	14.96	12.12	15.27	-2.78%
YoY %	4.88%	10.03%	-14.08%	-13.10%	23.43%	-20.63%	-	-
Horiz. %	84.41%	80.48%	73.15%	85.13%	97.97%	79.37%	100.00%	-
DY	6.40	4.49	3.67	7.85	7.11	6.70	5.96	1.19%
YoY %	42.54%	22.34%	-53.25%	10.41%	6.12%	12.42%	-	-
Horiz. %	107.38%	75.34%	61.58%	131.71%	119.30%	112.42%	100.00%	-
P/NAPS	1.14	1.24	1.39	0.62	0.71	0.72	0.85	5.00%
YoY %	-8.06%	-10.79%	124.19%	-12.68%	-1.39%	-15.29%	-	-
Horiz. %	134.12%	145.88%	163.53%	72.94%	83.53%	84.71%	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