[APM] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 21.49%

YoY- 119.22%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,191,201	1,159,105	1,157,929	1,114,118	876,880	931,740	807,127	6.69%
YoY %	2.77%	0.10%	3.93%	27.05%	-5.89%	15.44%	-	-
Horiz. %	147.59%	143.61%	143.46%	138.04%	108.64%	115.44%	100.00%	-
PBT	162,215	177,189	176,932	151,659	77,497	90,885	69,775	15.08%
YoY %	-8.45%	0.15%	16.66%	95.70%	-14.73%	30.25%	-	-
Horiz. %	232.48%	253.94%	253.58%	217.35%	111.07%	130.25%	100.00%	-
Tax	-35,862	-35,760	-42,603	-31,561	-20,652	-22,111	-18,774	11.37%
YoY %	-0.29%	16.06%	-34.99%	-52.82%	6.60%	-17.77%	-	-
Horiz. %	191.02%	190.48%	226.93%	168.11%	110.00%	117.77%	100.00%	-
NP	126,353	141,429	134,329	120,098	56,845	68,774	51,001	16.30%
YoY %	-10.66%	5.29%	11.85%	111.27%	-17.35%	34.85%	-	-
Horiz. %	247.75%	277.31%	263.39%	235.48%	111.46%	134.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,202	126,148	117,840	107,303	48,948	62,480	47,023	16.09%
YoY %	-8.68%	7.05%	9.82%	119.22%	-21.66%	32.87%	-	-
Horiz. %	244.99%	268.27%	250.60%	228.19%	104.09%	132.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.11%	20.18%	24.08%	20.81%	26.65%	24.33%	26.91%	-
YoY %	9.56%	-16.20%	15.71%	-21.91%	9.54%	-9.59%	-	-
Horiz. %	82.16%	74.99%	89.48%	77.33%	99.03%	90.41%	100.00%	-
Total Cost	1,064,848	1,017,676	1,023,600	994,020	820,035	862,966	756,126	5.86%
YoY %	4.64%	-0.58%	2.98%	21.22%	-4.97%	14.13%	-	-
Horiz. %	140.83%	134.59%	135.37%	131.46%	108.45%	114.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	919,487	855,366	775,127	688,661	607,254	589,667	538,038	9.33%
YoY %	7.50%	10.35%	12.56%	13.41%	2.98%	9.60%	-	-
Horiz. %	170.90%	158.98%	144.07%	127.99%	112.86%	109.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	110,559	62,628	43,064	35,248	29,667	29,728	26,039	27.22%
YoY %	76.53%	45.43%	22.17%	18.81%	-0.21%	14.17%	-	-
Horiz. %	424.59%	240.52%	165.38%	135.37%	113.93%	114.17%	100.00%	-
Div Payout %	95.97%	49.65%	36.54%	32.85%	60.61%	47.58%	55.38%	-
YoY %	93.29%	35.88%	11.23%	-45.80%	27.39%	-14.08%	-	-
Horiz. %	173.29%	89.65%	65.98%	59.32%	109.44%	85.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	919,487	855,366	775,127	688,661	607,254	589,667	538,038	9.33%
YoY %	7.50%	10.35%	12.56%	13.41%	2.98%	9.60%	-	-
Horiz. %	170.90%	158.98%	144.07%	127.99%	112.86%	109.60%	100.00%	-
NOSH	195,635	195,736	195,739	195,642	197,160	197,875	200,014	-0.36%
YoY %	-0.05%	-0.00%	0.05%	-0.77%	-0.36%	-1.07%	-	-
Horiz. %	97.81%	97.86%	97.86%	97.81%	98.57%	98.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.61%	12.20%	11.60%	10.78%	6.48%	7.38%	6.32%	-
YoY %	-13.03%	5.17%	7.61%	66.36%	-12.20%	16.77%	-	-
Horiz. %	167.88%	193.04%	183.54%	170.57%	102.53%	116.77%	100.00%	-
ROE	12.53%	14.75%	15.20%	15.58%	8.06%	10.60%	8.74%	-
YoY %	-15.05%	-2.96%	-2.44%	93.30%	-23.96%	21.28%	-	-
Horiz. %	143.36%	168.76%	173.91%	178.26%	92.22%	121.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	608.89	592.18	591.57	569.47	444.75	470.87	403.53	7.09%
YoY %	2.82%	0.10%	3.88%	28.04%	-5.55%	16.69%	-	-
Horiz. %	150.89%	146.75%	146.60%	141.12%	110.21%	116.69%	100.00%	-
EPS	58.89	64.45	60.20	54.85	24.83	31.58	23.51	16.52%
YoY %	-8.63%	7.06%	9.75%	120.90%	-21.37%	34.33%	-	-
Horiz. %	250.49%	274.14%	256.06%	233.30%	105.61%	134.33%	100.00%	-
DPS	56.51	32.00	22.00	18.00	15.00	15.00	13.00	27.72%
YoY %	76.59%	45.45%	22.22%	20.00%	0.00%	15.38%	-	-
Horiz. %	434.69%	246.15%	169.23%	138.46%	115.38%	115.38%	100.00%	-
NAPS	4.70	4.37	3.96	3.52	3.08	2.98	2.69	9.73%
YoY %	7.55%	10.35%	12.50%	14.29%	3.36%	10.78%	-	-
Horiz. %	174.72%	162.45%	147.21%	130.86%	114.50%	110.78%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 195,642
RPS	590.87	574.95	574.37	552.64	434.96	462.17	400.36	6.69%
YoY %	2.77%	0.10%	3.93%	27.06%	-5.89%	15.44%	-	-
Horiz. %	147.58%	143.61%	143.46%	138.04%	108.64%	115.44%	100.00%	-
EPS	57.14	62.57	58.45	53.23	24.28	30.99	23.32	16.09%
YoY %	-8.68%	7.05%	9.81%	119.23%	-21.65%	32.89%	-	-
Horiz. %	245.03%	268.31%	250.64%	228.26%	104.12%	132.89%	100.00%	-
DPS	54.84	31.07	21.36	17.48	14.72	14.75	12.92	27.21%
YoY %	76.50%	45.46%	22.20%	18.75%	-0.20%	14.16%	-	-
Horiz. %	424.46%	240.48%	165.33%	135.29%	113.93%	114.16%	100.00%	-
NAPS	4.561	4.2429	3.8449	3.416	3.0122	2.9249	2.6688	9.33%
YoY %	7.50%	10.35%	12.56%	13.41%	2.98%	9.60%	-	-
Horiz. %	170.90%	158.98%	144.07%	128.00%	112.87%	109.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.99	4.74	4.88	4.16	1.80	2.05	2.35	-
P/RPS	0.82	0.80	0.82	0.73	0.40	0.44	0.58	5.93%
YoY %	2.50%	-2.44%	12.33%	82.50%	-9.09%	-24.14%	-	-
Horiz. %	141.38%	137.93%	141.38%	125.86%	68.97%	75.86%	100.00%	-
P/EPS	8.47	7.35	8.11	7.58	7.25	6.49	10.00	-2.72%
YoY %	15.24%	-9.37%	6.99%	4.55%	11.71%	-35.10%	-	-
Horiz. %	84.70%	73.50%	81.10%	75.80%	72.50%	64.90%	100.00%	-
EY	11.80	13.60	12.34	13.18	13.79	15.40	10.00	2.79%
YoY %	-13.24%	10.21%	-6.37%	-4.42%	-10.45%	54.00%	-	-
Horiz. %	118.00%	136.00%	123.40%	131.80%	137.90%	154.00%	100.00%	-
DY	11.33	6.75	4.51	4.33	8.33	7.32	5.53	12.68%
YoY %	67.85%	49.67%	4.16%	-48.02%	13.80%	32.37%	-	-
Horiz. %	204.88%	122.06%	81.56%	78.30%	150.63%	132.37%	100.00%	-
P/NAPS	1.06	1.08	1.23	1.18	0.58	0.69	0.87	3.34%
YoY %	-1.85%	-12.20%	4.24%	103.45%	-15.94%	-20.69%	-	-
Horiz. %	121.84%	124.14%	141.38%	135.63%	66.67%	79.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	15/08/12	18/08/11	18/08/10	21/08/09	28/08/08	16/08/07	-
Price	5.40	5.00	4.90	4.91	1.91	2.11	1.94	-
P/RPS	0.89	0.84	0.83	0.86	0.43	0.45	0.48	10.82%
YoY %	5.95%	1.20%	-3.49%	100.00%	-4.44%	-6.25%	-	-
Horiz. %	185.42%	175.00%	172.92%	179.17%	89.58%	93.75%	100.00%	-
P/EPS	9.17	7.76	8.14	8.95	7.69	6.68	8.25	1.77%
YoY %	18.17%	-4.67%	-9.05%	16.38%	15.12%	-19.03%	-	-
Horiz. %	111.15%	94.06%	98.67%	108.48%	93.21%	80.97%	100.00%	-
EY	10.90	12.89	12.29	11.17	13.00	14.96	12.12	-1.75%
YoY %	-15.44%	4.88%	10.03%	-14.08%	-13.10%	23.43%	-	-
Horiz. %	89.93%	106.35%	101.40%	92.16%	107.26%	123.43%	100.00%	-
DY	10.47	6.40	4.49	3.67	7.85	7.11	6.70	7.71%
YoY %	63.59%	42.54%	22.34%	-53.25%	10.41%	6.12%	-	-
Horiz. %	156.27%	95.52%	67.01%	54.78%	117.16%	106.12%	100.00%	-
P/NAPS	1.15	1.14	1.24	1.39	0.62	0.71	0.72	8.10%
YoY %	0.88%	-8.06%	-10.79%	124.19%	-12.68%	-1.39%	-	-
Horiz. %	159.72%	158.33%	172.22%	193.06%	86.11%	98.61%	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