[APM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

12-Nov-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Sep-2002 [#3]

Profit Trend

QoQ- 5.98%

YoY- 33.98%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Annualized Quarter Result
Revenue	653,764	638,624	696,038	698,220	682,974	638,624	659,584	-0.59%
YoY %	2.37%	-8.25%	-0.31%	2.23%	6.94%	-3.18%	-	-
Horiz. %	99.12%	96.82%	105.53%	105.86%	103.55%	96.82%	100.00%	-
PBT	60,444	58,276	90,468	101,341	100,258	94,032	79,617	-16.82%
YoY %	3.72%	-35.58%	-10.73%	1.08%	6.62%	18.11%	-	-
Horiz. %	75.92%	73.20%	113.63%	127.29%	125.93%	118.11%	100.00%	-
Tax	-16,668	-16,292	-17,972	-23,766	-27,062	-26,064	-22,773	-18.83%
YoY %	-2.31%	9.35%	24.38%	12.18%	-3.83%	-14.45%	-	-
Horiz. %	73.19%	71.54%	78.92%	104.36%	118.83%	114.45%	100.00%	-
NP	43,776	41,984	72,496	77,574	73,196	67,968	56,844	-16.02%
YoY %	4.27%	-42.09%	-6.55%	5.98%	7.69%	19.57%	-	-
Horiz. %	77.01%	73.86%	127.54%	136.47%	128.77%	119.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,776	41,984	72,496	77,574	73,196	67,968	56,844	-16.02%
YoY %	4.27%	-42.09%	-6.55%	5.98%	7.69%	19.57%	-	-
Horiz. %	77.01%	73.86%	127.54%	136.47%	128.77%	119.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.58%	27.96%	19.87%	23.45%	26.99%	27.72%	28.60%	-
YoY %	-1.36%	40.71%	-15.27%	-13.12%	-2.63%	-3.08%	-	-
Horiz. %	96.43%	97.76%	69.48%	81.99%	94.37%	96.92%	100.00%	-
Total Cost	609,988	596,640	623,542	620,645	609,778	570,656	602,740	0.80%
YoY %	2.24%	-4.31%	0.47%	1.78%	6.86%	-5.32%	-	-
Horiz. %	101.20%	98.99%	103.45%	102.97%	101.17%	94.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	384,600	378,706	376,985	354,811	344,807	336,614	318,487	13.43%
YoY %	1.56%	0.46%	6.25%	2.90%	2.43%	5.69%	-	-
Horiz. %	120.76%	118.91%	118.37%	111.41%	108.26%	105.69%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	20,136	-	28,223	24,191	28,229	-	22,173	-6.23%
YoY %	0.00%	-	16.67%	-14.30%	0.00%	-	-	-
Horiz. %	90.81%	-	127.29%	109.10%	127.31%	-	100.00%	-
Div Payout %	46.00%	-	38.93%	31.19%	38.57%	-	39.01%	-
YoY %	0.00%	-	24.82%	-19.13%	0.00%	-	-	-
Horiz. %	117.92%	-	99.79%	79.95%	98.87%	-	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	384,600	378,706	376,985	354,811	344,807	336,614	318,487	13.43%
YoY %	1.56%	0.46%	6.25%	2.90%	2.43%	5.69%	-	-
Horiz. %	120.76%	118.91%	118.37%	111.41%	108.26%	105.69%	100.00%	-
NOSH	201,361	201,439	201,596	201,597	201,641	201,565	201,574	-0.07%
YoY %	-0.04%	-0.08%	-0.00%	-0.02%	0.04%	-0.00%	-	-
Horiz. %	99.89%	99.93%	100.01%	100.01%	100.03%	100.00%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	6.70%	6.57%	10.42%	11.11%	10.72%	10.64%	8.62%	-
YoY %	1.98%	-36.95%	-6.21%	3.64%	0.75%	23.43%	-	-
Horiz. %	77.73%	76.22%	120.88%	128.89%	124.36%	123.43%	100.00%	-
ROE	11.38%	11.09%	19.23%	21.86%	21.23%	20.19%	17.85%	-
YoY %	2.61%	-42.33%	-12.03%	2.97%	5.15%	13.11%	-	-
Horiz. %	63.75%	62.13%	107.73%	122.46%	118.94%	113.11%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	324.67	317.03	345.26	346.34	338.71	316.83	327.22	-0.52%
YoY %	2.41%	-8.18%	-0.31%	2.25%	6.91%	-3.18%	-	-
Horiz. %	99.22%	96.89%	105.51%	105.84%	103.51%	96.82%	100.00%	-
EPS	21.74	20.84	35.96	38.48	36.30	33.72	28.20	-15.96%
YoY %	4.32%	-42.05%	-6.55%	6.01%	7.65%	19.57%	-	-
Horiz. %	77.09%	73.90%	127.52%	136.45%	128.72%	119.57%	100.00%	-
DPS	10.00	0.00	14.00	12.00	14.00	0.00	11.00	-6.17%
YoY %	0.00%	0.00%	16.67%	-14.29%	0.00%	0.00%	-	-
Horiz. %	90.91%	0.00%	127.27%	109.09%	127.27%	0.00%	100.00%	-
NAPS	1.91	1.88	1.87	1.76	1.71	1.67	1.58	13.51%
YoY %	1.60%	0.53%	6.25%	2.92%	2.40%	5.70%	-	-
Horiz. %	120.89%	118.99%	118.35%	111.39%	108.23%	105.70%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 201,521
RPS	324.29	316.78	345.26	346.34	338.78	316.78	327.17	-0.58%
YoY %	2.37%	-8.25%	-0.31%	2.23%	6.94%	-3.18%	-	-
Horiz. %	99.12%	96.82%	105.53%	105.86%	103.55%	96.82%	100.00%	-
EPS	21.71	20.83	35.96	38.48	36.31	33.71	28.20	-16.04%
YoY %	4.22%	-42.07%	-6.55%	5.98%	7.71%	19.54%	-	-
Horiz. %	76.99%	73.87%	127.52%	136.45%	128.76%	119.54%	100.00%	-
DPS	9.99	0.00	14.00	12.00	14.00	0.00	11.00	-6.23%
YoY %	0.00%	0.00%	16.67%	-14.29%	0.00%	0.00%	-	-
Horiz. %	90.82%	0.00%	127.27%	109.09%	127.27%	0.00%	100.00%	-
NAPS	1.9077	1.8785	1.87	1.76	1.7104	1.6697	1.5798	13.43%
YoY %	1.55%	0.45%	6.25%	2.90%	2.44%	5.69%	-	-
Horiz. %	120.76%	118.91%	118.37%	111.41%	108.27%	105.69%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	2.83	2.50	3.04	2.85	3.28	2.80	2.14	-
P/RPS	0.87	0.79	0.88	0.82	0.97	0.88	0.65	21.51%
YoY %	10.13%	-10.23%	7.32%	-15.46%	10.23%	35.38%	-	-
Horiz. %	133.85%	121.54%	135.38%	126.15%	149.23%	135.38%	100.00%	-
P/EPS	13.02	12.00	8.45	7.41	9.04	8.30	7.59	43.44%
YoY %	8.50%	42.01%	14.04%	-18.03%	8.92%	9.35%	-	-
Horiz. %	171.54%	158.10%	111.33%	97.63%	119.10%	109.35%	100.00%	-
EY	7.68	8.34	11.83	13.50	11.07	12.04	13.18	-30.30%
YoY %	-7.91%	-29.50%	-12.37%	21.95%	-8.06%	-8.65%	-	-
Horiz. %	58.27%	63.28%	89.76%	102.43%	83.99%	91.35%	100.00%	-
DY	3.53	0.00	4.61	4.21	4.27	0.00	5.14	-22.21%
YoY %	0.00%	0.00%	9.50%	-1.41%	0.00%	0.00%	-	-
Horiz. %	68.68%	0.00%	89.69%	81.91%	83.07%	0.00%	100.00%	-
P/NAPS	1.48	1.33	1.63	1.62	1.92	1.68	1.35	6.33%
YoY %	11.28%	-18.40%	0.62%	-15.62%	14.29%	24.44%	-	-
Horiz. %	109.63%	98.52%	120.74%	120.00%	142.22%	124.44%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	13/08/03	21/05/03	26/02/03	12/11/02	13/08/02	15/05/02	27/02/02	-
Price	2.96	2.50	2.86	2.99	3.10	3.58	2.28	-
P/RPS	0.91	0.79	0.83	0.86	0.92	1.13	0.70	19.17%
YoY %	15.19%	-4.82%	-3.49%	-6.52%	-18.58%	61.43%	-	-
Horiz. %	130.00%	112.86%	118.57%	122.86%	131.43%	161.43%	100.00%	-
P/EPS	13.62	12.00	7.95	7.77	8.54	10.62	8.09	41.65%
YoY %	13.50%	50.94%	2.32%	-9.02%	-19.59%	31.27%	-	-
Horiz. %	168.36%	148.33%	98.27%	96.04%	105.56%	131.27%	100.00%	-
EY	7.34	8.34	12.57	12.87	11.71	9.42	12.37	-29.45%
YoY %	-11.99%	-33.65%	-2.33%	9.91%	24.31%	-23.85%	-	-
Horiz. %	59.34%	67.42%	101.62%	104.04%	94.66%	76.15%	100.00%	-
DY	3.38	0.00	4.90	4.01	4.52	0.00	4.82	-21.12%
YoY %	0.00%	0.00%	22.19%	-11.28%	0.00%	0.00%	-	-
Horiz. %	70.12%	0.00%	101.66%	83.20%	93.78%	0.00%	100.00%	-
P/NAPS	1.55	1.33	1.53	1.70	1.81	2.14	1.44	5.04%
YoY %	16.54%	-13.07%	-10.00%	-6.08%	-15.42%	48.61%	-	-
Horiz. %	107.64%	92.36%	106.25%	118.06%	125.69%	148.61%	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