[APM] YoY TTM Result on 30-Sep-2005 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 0.84%

YoY- 24.75%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	954,667	815,382	932,054	914,895	737,359	683,335	672,852	5.99%
YoY %	17.08%	-12.52%	1.88%	24.08%	7.91%	1.56%	-	-
Horiz. %	141.88%	121.18%	138.52%	135.97%	109.59%	101.56%	100.00%	-
PBT	93,094	69,991	85,130	86,888	70,076	66,805	96,586	-0.61%
YoY %	33.01%	-17.78%	-2.02%	23.99%	4.90%	-30.83%	-	-
Horiz. %	96.38%	72.46%	88.14%	89.96%	72.55%	69.17%	100.00%	-
Tax	-22,978	-19,018	-15,726	-21,075	-17,325	-14,591	-24,985	-1.38%
YoY %	-20.82%	-20.93%	25.38%	-21.65%	-18.74%	41.60%	-	-
Horiz. %	91.97%	76.12%	62.94%	84.35%	69.34%	58.40%	100.00%	-
NP	70,116	50,973	69,404	65,813	52,751	52,214	71,601	-0.34%
YoY %	37.56%	-26.56%	5.46%	24.76%	1.03%	-27.08%	-	-
Horiz. %	97.93%	71.19%	96.93%	91.92%	73.67%	72.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,249	45,909	65,261	65,809	52,751	52,214	71,601	-1.78%
YoY %	39.95%	-29.65%	-0.83%	24.75%	1.03%	-27.08%	-	-
Horiz. %	89.73%	64.12%	91.15%	91.91%	73.67%	72.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	27.17%	18.47%	24.26%	24.72%	21.84%	25.87%	-
YoY %	-9.16%	47.10%	-23.87%	-1.86%	13.19%	-15.58%	-	-
Horiz. %	95.40%	105.03%	71.40%	93.78%	95.55%	84.42%	100.00%	-
Total Cost	884,551	764,409	862,650	849,082	684,608	631,121	601,251	6.63%
YoY %	15.72%	-11.39%	1.60%	24.02%	8.47%	4.97%	-	-
Horiz. %	147.12%	127.14%	143.48%	141.22%	113.86%	104.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	597,491	551,530	529,090	481,225	432,736	400,913	354,678	9.07%
YoY %	8.33%	4.24%	9.95%	11.21%	7.94%	13.04%	-	-
Horiz. %	168.46%	155.50%	149.17%	135.68%	122.01%	113.04%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	29,728	26,039	26,169	24,169	22,162	24,172	26,195	2.12%
YoY %	14.17%	-0.50%	8.28%	9.06%	-8.32%	-7.72%	-	-
Horiz. %	113.49%	99.40%	99.90%	92.27%	84.60%	92.28%	100.00%	-
Div Payout %	46.27%	56.72%	40.10%	36.73%	42.01%	46.30%	36.58%	-
YoY %	-18.42%	41.45%	9.18%	-12.57%	-9.27%	26.57%	-	-
Horiz. %	126.49%	155.06%	109.62%	100.41%	114.84%	126.57%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	597,491	551,530	529,090	481,225	432,736	400,913	354,678	9.07%
YoY %	8.33%	4.24%	9.95%	11.21%	7.94%	13.04%	-	-
Horiz. %	168.46%	155.50%	149.17%	135.68%	122.01%	113.04%	100.00%	-
NOSH	197,844	199,108	201,174	201,349	201,272	201,464	201,521	-0.30%
YoY %	-0.63%	-1.03%	-0.09%	0.04%	-0.10%	-0.03%	-	-
Horiz. %	98.18%	98.80%	99.83%	99.91%	99.88%	99.97%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	7.34%	6.25%	7.45%	7.19%	7.15%	7.64%	10.64%	-
YoY %	17.44%	-16.11%	3.62%	0.56%	-6.41%	-28.20%	-	-
Horiz. %	68.98%	58.74%	70.02%	67.58%	67.20%	71.80%	100.00%	-
ROE	10.75%	8.32%	12.33%	13.68%	12.19%	13.02%	20.19%	-
YoY %	29.21%	-32.52%	-9.87%	12.22%	-6.37%	-35.51%	-	-
Horiz. %	53.24%	41.21%	61.07%	67.76%	60.38%	64.49%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	482.53	409.52	463.31	454.38	366.35	339.18	333.89	6.32%
YoY %	17.83%	-11.61%	1.97%	24.03%	8.01%	1.58%	-	-
Horiz. %	144.52%	122.65%	138.76%	136.09%	109.72%	101.58%	100.00%	-
EPS	32.47	23.06	32.44	32.68	26.21	25.92	35.53	-1.48%
YoY %	40.81%	-28.91%	-0.73%	24.69%	1.12%	-27.05%	-	-
Horiz. %	91.39%	64.90%	91.30%	91.98%	73.77%	72.95%	100.00%	-
DPS	15.00	13.00	13.00	12.00	11.00	12.00	13.00	2.41%
YoY %	15.38%	0.00%	8.33%	9.09%	-8.33%	-7.69%	-	-
Horiz. %	115.38%	100.00%	100.00%	92.31%	84.62%	92.31%	100.00%	-
NAPS	3.02	2.77	2.63	2.39	2.15	1.99	1.76	9.40%
YoY %	9.03%	5.32%	10.04%	11.16%	8.04%	13.07%	-	-
Horiz. %	171.59%	157.39%	149.43%	135.80%	122.16%	113.07%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 201,349
RPS	473.55	404.46	462.33	453.82	365.75	338.96	333.76	5.99%
YoY %	17.08%	-12.52%	1.88%	24.08%	7.90%	1.56%	-	-
Horiz. %	141.88%	121.18%	138.52%	135.97%	109.58%	101.56%	100.00%	-
EPS	31.87	22.77	32.37	32.64	26.17	25.90	35.52	-1.78%
YoY %	39.96%	-29.66%	-0.83%	24.72%	1.04%	-27.08%	-	-
Horiz. %	89.72%	64.10%	91.13%	91.89%	73.68%	72.92%	100.00%	-
DPS	14.75	12.92	12.98	11.99	10.99	11.99	12.99	2.13%
YoY %	14.16%	-0.46%	8.26%	9.10%	-8.34%	-7.70%	-	-
Horiz. %	113.55%	99.46%	99.92%	92.30%	84.60%	92.30%	100.00%	-
NAPS	2.9637	2.7358	2.6245	2.387	2.1465	1.9887	1.7593	9.07%
YoY %	8.33%	4.24%	9.95%	11.20%	7.93%	13.04%	-	-
Horiz. %	168.46%	155.51%	149.18%	135.68%	122.01%	113.04%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.85	2.01	2.29	2.54	2.43	2.73	2.85	-
P/RPS	0.38	0.49	0.49	0.56	0.66	0.80	0.85	-12.54%
YoY %	-22.45%	0.00%	-12.50%	-15.15%	-17.50%	-5.88%	-	-
Horiz. %	44.71%	57.65%	57.65%	65.88%	77.65%	94.12%	100.00%	-
P/EPS	5.70	8.72	7.06	7.77	9.27	10.53	8.02	-5.52%
YoY %	-34.63%	23.51%	-9.14%	-16.18%	-11.97%	31.30%	-	-
Horiz. %	71.07%	108.73%	88.03%	96.88%	115.59%	131.30%	100.00%	-
EY	17.55	11.47	14.17	12.87	10.79	9.49	12.47	5.85%
YoY %	53.01%	-19.05%	10.10%	19.28%	13.70%	-23.90%	-	-
Horiz. %	140.74%	91.98%	113.63%	103.21%	86.53%	76.10%	100.00%	-
DY	8.11	6.47	5.68	4.72	4.53	4.40	4.56	10.06%
YoY %	25.35%	13.91%	20.34%	4.19%	2.95%	-3.51%	-	-
Horiz. %	177.85%	141.89%	124.56%	103.51%	99.34%	96.49%	100.00%	-
P/NAPS	0.61	0.73	0.87	1.06	1.13	1.37	1.62	-15.01%
YoY %	-16.44%	-16.09%	-17.92%	-6.19%	-17.52%	-15.43%	-	-
Horiz. %	37.65%	45.06%	53.70%	65.43%	69.75%	84.57%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	17/11/08	16/11/07	16/11/06	16/11/05	18/11/04	14/11/03	12/11/02	-
Price	1.53	2.33	2.25	2.60	2.40	2.78	2.99	-
P/RPS	0.32	0.57	0.49	0.57	0.66	0.82	0.90	-15.81%
YoY %	-43.86%	16.33%	-14.04%	-13.64%	-19.51%	-8.89%	-	-
Horiz. %	35.56%	63.33%	54.44%	63.33%	73.33%	91.11%	100.00%	-
P/EPS	4.71	10.11	6.94	7.95	9.16	10.73	8.42	-9.22%
YoY %	-53.41%	45.68%	-12.70%	-13.21%	-14.63%	27.43%	-	-
Horiz. %	55.94%	120.07%	82.42%	94.42%	108.79%	127.43%	100.00%	-
EY	21.23	9.90	14.42	12.57	10.92	9.32	11.88	10.14%
YoY %	114.44%	-31.35%	14.72%	15.11%	17.17%	-21.55%	-	-
Horiz. %	178.70%	83.33%	121.38%	105.81%	91.92%	78.45%	100.00%	-
DY	9.80	5.58	5.78	4.62	4.58	4.32	4.35	14.48%
YoY %	75.63%	-3.46%	25.11%	0.87%	6.02%	-0.69%	-	-
Horiz. %	225.29%	128.28%	132.87%	106.21%	105.29%	99.31%	100.00%	-
P/NAPS	0.51	0.84	0.86	1.09	1.12	1.40	1.70	-18.16%
YoY %	-39.29%	-2.33%	-21.10%	-2.68%	-20.00%	-17.65%	-	-
Horiz. %	30.00%	49.41%	50.59%	64.12%	65.88%	82.35%	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