[APM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -46.34%

YoY- -48.44%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	839,243	806,366	756,000	642,472	899,817	918,946	941,380	-7.35%
YoY %	4.08%	6.66%	17.67%	-28.60%	-2.08%	-2.38%	-	-
Horiz. %	89.15%	85.66%	80.31%	68.25%	95.58%	97.62%	100.00%	-
PBT	78,508	69,417	61,506	40,384	80,078	82,866	82,110	-2.93%
YoY %	13.10%	12.86%	52.30%	-49.57%	-3.36%	0.92%	-	-
Horiz. %	95.61%	84.54%	74.91%	49.18%	97.53%	100.92%	100.00%	-
Tax	-19,172	-16,826	-14,700	-9,536	-21,081	-19,577	-19,314	-0.48%
YoY %	-13.94%	-14.46%	-54.15%	54.76%	-7.68%	-1.36%	-	-
Horiz. %	99.26%	87.12%	76.11%	49.37%	109.15%	101.36%	100.00%	-
NP	59,336	52,590	46,806	30,848	58,997	63,289	62,796	-3.69%
YoY %	12.83%	12.36%	51.73%	-47.71%	-6.78%	0.79%	-	-
Horiz. %	94.49%	83.75%	74.54%	49.12%	93.95%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,738	47,472	42,616	29,788	55,513	60,277	59,594	-6.64%
YoY %	13.20%	11.39%	43.06%	-46.34%	-7.90%	1.15%	-	-
Horiz. %	90.17%	79.66%	71.51%	49.98%	93.15%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	24.24%	23.90%	23.61%	26.33%	23.62%	23.52%	-
YoY %	0.74%	1.42%	1.23%	-10.33%	11.47%	0.43%	-	-
Horiz. %	103.83%	103.06%	101.62%	100.38%	111.95%	100.43%	100.00%	-
Total Cost	779,907	753,776	709,194	611,624	840,820	855,657	878,584	-7.61%
YoY %	3.47%	6.29%	15.95%	-27.26%	-1.73%	-2.61%	-	-
Horiz. %	88.77%	85.79%	80.72%	69.61%	95.70%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	572,274	553,130	537,697	544,511	538,844	529,136	513,394	7.48%
YoY %	3.46%	2.87%	-1.25%	1.05%	1.83%	3.07%	-	-
Horiz. %	111.47%	107.74%	104.73%	106.06%	104.96%	103.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	27,915	13,312	19,988	-	26,137	13,412	20,133	24.26%
YoY %	109.70%	-33.40%	0.00%	-	94.88%	-33.38%	-	-
Horiz. %	138.65%	66.12%	99.28%	-	129.82%	66.62%	100.00%	-
Div Payout %	51.95%	28.04%	46.90%	-	47.08%	22.25%	33.78%	-
YoY %	85.27%	-40.21%	0.00%	-	111.60%	-34.13%	-	-
Horiz. %	153.79%	83.01%	138.84%	-	139.37%	65.87%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	572,274	553,130	537,697	544,511	538,844	529,136	513,394	7.48%
YoY %	3.46%	2.87%	-1.25%	1.05%	1.83%	3.07%	-	-
Horiz. %	111.47%	107.74%	104.73%	106.06%	104.96%	103.07%	100.00%	-
NOSH	199,398	199,685	199,887	200,188	201,061	201,192	201,331	-0.63%
YoY %	-0.14%	-0.10%	-0.15%	-0.43%	-0.07%	-0.07%	-	-
Horiz. %	99.04%	99.18%	99.28%	99.43%	99.87%	99.93%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	7.07%	6.52%	6.19%	4.80%	6.56%	6.89%	6.67%	-
YoY %	8.44%	5.33%	28.96%	-26.83%	-4.79%	3.30%	-	-
Horiz. %	106.00%	97.75%	92.80%	71.96%	98.35%	103.30%	100.00%	-
ROE	9.39%	8.58%	7.93%	5.47%	10.30%	11.39%	11.61%	-
YoY %	9.44%	8.20%	44.97%	-46.89%	-9.57%	-1.89%	-	-
Horiz. %	80.88%	73.90%	68.30%	47.11%	88.72%	98.11%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	420.89	403.82	378.21	320.93	447.53	456.75	467.58	-6.75%
YoY %	4.23%	6.77%	17.85%	-28.29%	-2.02%	-2.32%	-	-
Horiz. %	90.01%	86.36%	80.89%	68.64%	95.71%	97.68%	100.00%	-
EPS	26.95	23.77	21.32	14.88	27.61	29.96	29.90	-6.67%
YoY %	13.38%	11.49%	43.28%	-46.11%	-7.84%	0.20%	-	-
Horiz. %	90.13%	79.50%	71.30%	49.77%	92.34%	100.20%	100.00%	-
DPS	14.00	6.67	10.00	0.00	13.00	6.67	10.00	25.06%
YoY %	109.90%	-33.30%	0.00%	0.00%	94.90%	-33.30%	-	-
Horiz. %	140.00%	66.70%	100.00%	0.00%	130.00%	66.70%	100.00%	-
NAPS	2.87	2.77	2.69	2.72	2.68	2.63	2.55	8.17%
YoY %	3.61%	2.97%	-1.10%	1.49%	1.90%	3.14%	-	-
Horiz. %	112.55%	108.63%	105.49%	106.67%	105.10%	103.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 200,188
RPS	416.29	399.98	375.00	318.69	446.34	455.83	466.95	-7.35%
YoY %	4.08%	6.66%	17.67%	-28.60%	-2.08%	-2.38%	-	-
Horiz. %	89.15%	85.66%	80.31%	68.25%	95.59%	97.62%	100.00%	-
EPS	26.66	23.55	21.14	14.78	27.54	29.90	29.56	-6.63%
YoY %	13.21%	11.40%	43.03%	-46.33%	-7.89%	1.15%	-	-
Horiz. %	90.19%	79.67%	71.52%	50.00%	93.17%	101.15%	100.00%	-
DPS	13.85	6.60	9.92	0.00	12.97	6.65	9.99	24.25%
YoY %	109.85%	-33.47%	0.00%	0.00%	95.04%	-33.43%	-	-
Horiz. %	138.64%	66.07%	99.30%	0.00%	129.83%	66.57%	100.00%	-
NAPS	2.8387	2.7437	2.6671	2.701	2.6728	2.6247	2.5466	7.48%
YoY %	3.46%	2.87%	-1.26%	1.06%	1.83%	3.07%	-	-
Horiz. %	111.47%	107.74%	104.73%	106.06%	104.96%	103.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.33	2.01	2.35	2.46	2.29	2.29	2.54	-
P/RPS	0.55	0.50	0.62	0.77	0.51	0.50	0.54	1.22%
YoY %	10.00%	-19.35%	-19.48%	50.98%	2.00%	-7.41%	-	-
Horiz. %	101.85%	92.59%	114.81%	142.59%	94.44%	92.59%	100.00%	-
P/EPS	8.65	8.45	11.02	16.53	8.29	7.64	8.58	0.54%
YoY %	2.37%	-23.32%	-33.33%	99.40%	8.51%	-10.96%	-	-
Horiz. %	100.82%	98.48%	128.44%	192.66%	96.62%	89.04%	100.00%	-
EY	11.57	11.83	9.07	6.05	12.06	13.08	11.65	-0.45%
YoY %	-2.20%	30.43%	49.92%	-49.83%	-7.80%	12.27%	-	-
Horiz. %	99.31%	101.55%	77.85%	51.93%	103.52%	112.27%	100.00%	-
DY	6.01	3.32	4.26	0.00	5.68	2.91	3.94	32.40%
YoY %	81.02%	-22.07%	0.00%	0.00%	95.19%	-26.14%	-	-
Horiz. %	152.54%	84.26%	108.12%	0.00%	144.16%	73.86%	100.00%	-
P/NAPS	0.81	0.73	0.87	0.90	0.85	0.87	1.00	-13.07%
YoY %	10.96%	-16.09%	-3.33%	5.88%	-2.30%	-13.00%	-	-
Horiz. %	81.00%	73.00%	87.00%	90.00%	85.00%	87.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	16/11/07	16/08/07	24/05/07	22/02/07	16/11/06	14/09/06	-
Price	2.05	2.33	1.94	2.44	2.54	2.25	2.18	-
P/RPS	0.49	0.58	0.51	0.76	0.57	0.49	0.47	2.80%
YoY %	-15.52%	13.73%	-32.89%	33.33%	16.33%	4.26%	-	-
Horiz. %	104.26%	123.40%	108.51%	161.70%	121.28%	104.26%	100.00%	-
P/EPS	7.61	9.80	9.10	16.40	9.20	7.51	7.36	2.24%
YoY %	-22.35%	7.69%	-44.51%	78.26%	22.50%	2.04%	-	-
Horiz. %	103.40%	133.15%	123.64%	222.83%	125.00%	102.04%	100.00%	-
EY	13.15	10.20	10.99	6.10	10.87	13.32	13.58	-2.11%
YoY %	28.92%	-7.19%	80.16%	-43.88%	-18.39%	-1.91%	-	-
Horiz. %	96.83%	75.11%	80.93%	44.92%	80.04%	98.09%	100.00%	-
DY	6.83	2.86	5.15	0.00	5.12	2.96	4.59	30.24%
YoY %	138.81%	-44.47%	0.00%	0.00%	72.97%	-35.51%	-	-
Horiz. %	148.80%	62.31%	112.20%	0.00%	111.55%	64.49%	100.00%	-
P/NAPS	0.71	0.84	0.72	0.90	0.95	0.86	0.85	-11.27%
YoY %	-15.48%	16.67%	-20.00%	-5.26%	10.47%	1.18%	-	-
Horiz. %	83.53%	98.82%	84.71%	105.88%	111.76%	101.18%	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