[APM] QoQ Annualized Quarter 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- 1.47%

YoY- 16.65%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	941,380	932,092	970,646	970,402	903,284	856,020	789,049	12.52%
YoY %	1.00%	-3.97%	0.03%	7.43%	5.52%	8.49%	-	-
Horiz. %	119.31%	118.13%	123.01%	122.98%	114.48%	108.49%	100.00%	-
PBT	82,110	78,788	89,921	89,253	87,512	83,092	76,831	4.54%
YoY %	4.22%	-12.38%	0.75%	1.99%	5.32%	8.15%	-	-
Horiz. %	106.87%	102.55%	117.04%	116.17%	113.90%	108.15%	100.00%	-
Tax	-19,314	-18,292	-17,959	-22,554	-21,790	-20,220	-18,163	4.19%
YoY %	-5.59%	-1.85%	20.37%	-3.51%	-7.76%	-11.33%	-	-
Horiz. %	106.34%	100.71%	98.88%	124.18%	119.97%	111.33%	100.00%	-
NP	62,796	60,496	71,962	66,698	65,722	62,872	58,668	4.65%
YoY %	3.80%	-15.93%	7.89%	1.49%	4.53%	7.17%	-	-
Horiz. %	107.04%	103.12%	122.66%	113.69%	112.02%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,594	57,772	70,074	66,693	65,730	62,080	58,668	1.05%
YoY %	3.15%	-17.56%	5.07%	1.47%	5.88%	5.82%	-	-
Horiz. %	101.58%	98.47%	119.44%	113.68%	112.04%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.52%	23.22%	19.97%	25.27%	24.90%	24.33%	23.64%	-
YoY %	1.29%	16.27%	-20.97%	1.49%	2.34%	2.92%	-	-
Horiz. %	99.49%	98.22%	84.48%	106.90%	105.33%	102.92%	100.00%	-
Total Cost	878,584	871,596	898,684	903,704	837,562	793,148	730,381	13.14%
YoY %	0.80%	-3.01%	-0.56%	7.90%	5.60%	8.59%	-	-
Horiz. %	120.29%	119.33%	123.04%	123.73%	114.67%	108.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,394	402,873	503,405	481,271	465,184	464,996	448,969	9.37%
YoY %	27.43%	-19.97%	4.60%	3.46%	0.04%	3.57%	-	-
Horiz. %	114.35%	89.73%	112.12%	107.19%	103.61%	103.57%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	20,133	-	26,177	13,424	20,137	-	24,159	-11.47%
YoY %	0.00%	-	95.00%	-33.34%	0.00%	-	-	-
Horiz. %	83.34%	-	108.35%	55.57%	83.35%	-	100.00%	-
Div Payout %	33.78%	-	37.36%	20.13%	30.64%	-	41.18%	-
YoY %	0.00%	-	85.59%	-34.30%	0.00%	-	-	-
Horiz. %	82.03%	-	90.72%	48.88%	74.41%	-	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	513,394	402,873	503,405	481,271	465,184	464,996	448,969	9.37%
YoY %	27.43%	-19.97%	4.60%	3.46%	0.04%	3.57%	-	-
Horiz. %	114.35%	89.73%	112.12%	107.19%	103.61%	103.57%	100.00%	-
NOSH	201,331	201,436	201,362	201,368	201,378	201,297	201,331	0.00%
YoY %	-0.05%	0.04%	-0.00%	-0.00%	0.04%	-0.02%	-	-
Horiz. %	100.00%	100.05%	100.02%	100.02%	100.02%	99.98%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	6.67%	6.49%	7.41%	6.87%	7.28%	7.34%	7.44%	-
YoY %	2.77%	-12.42%	7.86%	-5.63%	-0.82%	-1.34%	-	-
Horiz. %	89.65%	87.23%	99.60%	92.34%	97.85%	98.66%	100.00%	-
ROE	11.61%	14.34%	13.92%	13.86%	14.13%	13.35%	13.07%	-
YoY %	-19.04%	3.02%	0.43%	-1.91%	5.84%	2.14%	-	-
Horiz. %	88.83%	109.72%	106.50%	106.04%	108.11%	102.14%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	467.58	462.72	482.04	481.90	448.55	425.25	391.92	12.52%
YoY %	1.05%	-4.01%	0.03%	7.44%	5.48%	8.50%	-	-
Horiz. %	119.30%	118.06%	122.99%	122.96%	114.45%	108.50%	100.00%	-
EPS	29.90	30.04	34.80	33.12	32.64	30.84	29.14	1.73%
YoY %	-0.47%	-13.68%	5.07%	1.47%	5.84%	5.83%	-	-
Horiz. %	102.61%	103.09%	119.42%	113.66%	112.01%	105.83%	100.00%	-
DPS	10.00	0.00	13.00	6.67	10.00	0.00	12.00	-11.47%
YoY %	0.00%	0.00%	94.90%	-33.30%	0.00%	0.00%	-	-
Horiz. %	83.33%	0.00%	108.33%	55.58%	83.33%	0.00%	100.00%	-
NAPS	2.55	2.00	2.50	2.39	2.31	2.31	2.23	9.37%
YoY %	27.50%	-20.00%	4.60%	3.46%	0.00%	3.59%	-	-
Horiz. %	114.35%	89.69%	112.11%	107.17%	103.59%	103.59%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 201,349
RPS	466.95	462.35	481.47	481.35	448.06	424.61	391.39	12.52%
YoY %	0.99%	-3.97%	0.02%	7.43%	5.52%	8.49%	-	-
Horiz. %	119.31%	118.13%	123.02%	122.98%	114.48%	108.49%	100.00%	-
EPS	29.56	28.66	34.76	33.08	32.60	30.79	29.10	1.05%
YoY %	3.14%	-17.55%	5.08%	1.47%	5.88%	5.81%	-	-
Horiz. %	101.58%	98.49%	119.45%	113.68%	112.03%	105.81%	100.00%	-
DPS	9.99	0.00	12.98	6.66	9.99	0.00	11.98	-11.43%
YoY %	0.00%	0.00%	94.89%	-33.33%	0.00%	0.00%	-	-
Horiz. %	83.39%	0.00%	108.35%	55.59%	83.39%	0.00%	100.00%	-
NAPS	2.5466	1.9984	2.497	2.3873	2.3075	2.3065	2.227	9.37%
YoY %	27.43%	-19.97%	4.60%	3.46%	0.04%	3.57%	-	-
Horiz. %	114.35%	89.74%	112.12%	107.20%	103.61%	103.57%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.54	2.64	2.52	2.54	2.46	2.69	2.55	-
P/RPS	0.54	0.57	0.52	0.53	0.55	0.63	0.65	-11.65%
YoY %	-5.26%	9.62%	-1.89%	-3.64%	-12.70%	-3.08%	-	-
Horiz. %	83.08%	87.69%	80.00%	81.54%	84.62%	96.92%	100.00%	-
P/EPS	8.58	9.21	7.24	7.67	7.54	8.72	8.75	-1.30%
YoY %	-6.84%	27.21%	-5.61%	1.72%	-13.53%	-0.34%	-	-
Horiz. %	98.06%	105.26%	82.74%	87.66%	86.17%	99.66%	100.00%	-
EY	11.65	10.86	13.81	13.04	13.27	11.46	11.43	1.28%
YoY %	7.27%	-21.36%	5.90%	-1.73%	15.79%	0.26%	-	-
Horiz. %	101.92%	95.01%	120.82%	114.09%	116.10%	100.26%	100.00%	-
DY	3.94	0.00	5.16	2.62	4.07	0.00	4.71	-11.24%
YoY %	0.00%	0.00%	96.95%	-35.63%	0.00%	0.00%	-	-
Horiz. %	83.65%	0.00%	109.55%	55.63%	86.41%	0.00%	100.00%	-
P/NAPS	1.00	1.32	1.01	1.06	1.06	1.16	1.14	-8.38%
YoY %	-24.24%	30.69%	-4.72%	0.00%	-8.62%	1.75%	-	-
Horiz. %	87.72%	115.79%	88.60%	92.98%	92.98%	101.75%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	14/09/06	25/05/06	23/02/06	16/11/05	17/08/05	19/05/05	28/02/05	-
Price	2.18	2.70	2.42	2.60	2.53	2.42	2.50	-
P/RPS	0.47	0.58	0.50	0.54	0.56	0.57	0.64	-18.64%
YoY %	-18.97%	16.00%	-7.41%	-3.57%	-1.75%	-10.94%	-	-
Horiz. %	73.44%	90.62%	78.12%	84.38%	87.50%	89.06%	100.00%	-
P/EPS	7.36	9.41	6.95	7.85	7.75	7.85	8.58	-9.74%
YoY %	-21.79%	35.40%	-11.46%	1.29%	-1.27%	-8.51%	-	-
Horiz. %	85.78%	109.67%	81.00%	91.49%	90.33%	91.49%	100.00%	-
EY	13.58	10.62	14.38	12.74	12.90	12.74	11.66	10.72%
YoY %	27.87%	-26.15%	12.87%	-1.24%	1.26%	9.26%	-	-
Horiz. %	116.47%	91.08%	123.33%	109.26%	110.63%	109.26%	100.00%	-
DY	4.59	0.00	5.37	2.56	3.95	0.00	4.80	-2.94%
YoY %	0.00%	0.00%	109.77%	-35.19%	0.00%	0.00%	-	-
Horiz. %	95.62%	0.00%	111.88%	53.33%	82.29%	0.00%	100.00%	-
P/NAPS	0.85	1.35	0.97	1.09	1.10	1.05	1.12	-16.83%
YoY %	-37.04%	39.18%	-11.01%	-0.91%	4.76%	-6.25%	-	-
Horiz. %	75.89%	120.54%	86.61%	97.32%	98.21%	93.75%	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