[APM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

13-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 108.54%

YoY- -40.19%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Cumulative Result
Revenue	176,427	664,399	509,217	326,882	159,656	696,038	523,665	-51.54%
YoY %	-73.45%	30.47%	55.78%	104.74%	-77.06%	32.92%	-	-
Horiz. %	33.69%	126.87%	97.24%	62.42%	30.49%	132.92%	100.00%	-
PBT	15,906	64,481	51,226	30,222	14,569	90,468	76,006	-64.71%
YoY %	-75.33%	25.88%	69.50%	107.44%	-83.90%	19.03%	-	-
Horiz. %	20.93%	84.84%	67.40%	39.76%	19.17%	119.03%	100.00%	-
Tax	-4,119	-15,799	-12,416	-8,334	-4,073	-17,972	-17,825	-62.30%
YoY %	73.93%	-27.25%	-48.98%	-104.62%	77.34%	-0.82%	-	-
Horiz. %	23.11%	88.63%	69.65%	46.75%	22.85%	100.82%	100.00%	-
NP	11,787	48,682	38,810	21,888	10,496	72,496	58,181	-65.47%
YoY %	-75.79%	25.44%	77.31%	108.54%	-85.52%	24.60%	-	-
Horiz. %	20.26%	83.67%	66.71%	37.62%	18.04%	124.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,787	48,682	38,810	21,888	10,496	72,496	58,181	-65.47%
YoY %	-75.79%	25.44%	77.31%	108.54%	-85.52%	24.60%	-	-
Horiz. %	20.26%	83.67%	66.71%	37.62%	18.04%	124.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.90%	24.50%	24.24%	27.58%	27.96%	19.87%	23.45%	-
YoY %	5.71%	1.07%	-12.11%	-1.36%	40.71%	-15.27%	-	-
Horiz. %	110.45%	104.48%	103.37%	117.61%	119.23%	84.73%	100.00%	-
Total Cost	164,640	615,717	470,407	304,994	149,160	623,542	465,484	-49.95%
YoY %	-73.26%	30.89%	54.23%	104.47%	-76.08%	33.96%	-	-
Horiz. %	35.37%	132.27%	101.06%	65.52%	32.04%	133.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	414,355	402,829	400,788	384,600	378,706	376,985	354,811	10.88%
YoY %	2.86%	0.51%	4.21%	1.56%	0.46%	6.25%	-	-
Horiz. %	116.78%	113.53%	112.96%	108.40%	106.73%	106.25%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	-	22,155	10,070	10,068	-	28,223	18,143	-
YoY %	-	120.01%	0.02%	0.00%	-	55.56%	-	-
Horiz. %	-	122.11%	55.50%	55.49%	-	155.56%	100.00%	-
Div Payout %	-	45.51%	25.95%	46.00%	-	38.93%	31.19%	-
YoY %	-	75.38%	-43.59%	0.00%	-	24.82%	-	-
Horiz. %	-	145.91%	83.20%	147.48%	-	124.82%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	414,355	402,829	400,788	384,600	378,706	376,985	354,811	10.88%
YoY %	2.86%	0.51%	4.21%	1.56%	0.46%	6.25%	-	-
Horiz. %	116.78%	113.53%	112.96%	108.40%	106.73%	106.25%	100.00%	-
NOSH	201,143	201,414	201,401	201,361	201,439	201,596	201,597	-0.15%
YoY %	-0.13%	0.01%	0.02%	-0.04%	-0.08%	-0.00%	-	-
Horiz. %	99.77%	99.91%	99.90%	99.88%	99.92%	100.00%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	6.68%	7.33%	7.62%	6.70%	6.57%	10.42%	11.11%	-
YoY %	-8.87%	-3.81%	13.73%	1.98%	-36.95%	-6.21%	-	-
Horiz. %	60.13%	65.98%	68.59%	60.31%	59.14%	93.79%	100.00%	-
ROE	2.84%	12.09%	9.68%	5.69%	2.77%	19.23%	16.40%	-
YoY %	-76.51%	24.90%	70.12%	105.42%	-85.60%	17.26%	-	-
Horiz. %	17.32%	73.72%	59.02%	34.70%	16.89%	117.26%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	87.71	329.87	252.84	162.34	79.26	345.26	259.76	-51.47%
YoY %	-73.41%	30.47%	55.75%	104.82%	-77.04%	32.91%	-	-
Horiz. %	33.77%	126.99%	97.34%	62.50%	30.51%	132.91%	100.00%	-
EPS	5.86	24.17	19.27	10.87	5.21	35.96	28.86	-65.42%
YoY %	-75.76%	25.43%	77.28%	108.64%	-85.51%	24.60%	-	-
Horiz. %	20.30%	83.75%	66.77%	37.66%	18.05%	124.60%	100.00%	-
DPS	0.00	11.00	5.00	5.00	0.00	14.00	9.00	-
YoY %	0.00%	120.00%	0.00%	0.00%	0.00%	55.56%	-	-
Horiz. %	0.00%	122.22%	55.56%	55.56%	0.00%	155.56%	100.00%	-
NAPS	2.06	2.00	1.99	1.91	1.88	1.87	1.76	11.05%
YoY %	3.00%	0.50%	4.19%	1.60%	0.53%	6.25%	-	-
Horiz. %	117.05%	113.64%	113.07%	108.52%	106.82%	106.25%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 201,219
RPS	87.51	329.56	252.59	162.14	79.19	345.26	259.75	-51.55%
YoY %	-73.45%	30.47%	55.79%	104.75%	-77.06%	32.92%	-	-
Horiz. %	33.69%	126.88%	97.24%	62.42%	30.49%	132.92%	100.00%	-
EPS	5.85	24.15	19.25	10.86	5.21	35.96	28.86	-65.45%
YoY %	-75.78%	25.45%	77.26%	108.45%	-85.51%	24.60%	-	-
Horiz. %	20.27%	83.68%	66.70%	37.63%	18.05%	124.60%	100.00%	-
DPS	0.00	10.99	5.00	4.99	0.00	14.00	9.00	-
YoY %	0.00%	119.80%	0.20%	0.00%	0.00%	55.56%	-	-
Horiz. %	0.00%	122.11%	55.56%	55.44%	0.00%	155.56%	100.00%	-
NAPS	2.0553	1.9982	1.988	1.9077	1.8785	1.87	1.76	10.88%
YoY %	2.86%	0.51%	4.21%	1.55%	0.45%	6.25%	-	-
Horiz. %	116.78%	113.53%	112.95%	108.39%	106.73%	106.25%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	2.60	2.80	2.73	2.83	2.50	3.04	2.85	-
P/RPS	2.96	0.85	1.08	1.74	3.15	0.88	1.10	93.34%
YoY %	248.24%	-21.30%	-37.93%	-44.76%	257.95%	-20.00%	-	-
Horiz. %	269.09%	77.27%	98.18%	158.18%	286.36%	80.00%	100.00%	-
P/EPS	44.37	11.58	14.17	26.03	47.98	8.45	9.88	171.95%
YoY %	283.16%	-18.28%	-45.56%	-45.75%	467.81%	-14.47%	-	-
Horiz. %	449.09%	117.21%	143.42%	263.46%	485.63%	85.53%	100.00%	-
EY	2.25	8.63	7.06	3.84	2.08	11.83	10.13	-63.29%
YoY %	-73.93%	22.24%	83.85%	84.62%	-82.42%	16.78%	-	-
Horiz. %	22.21%	85.19%	69.69%	37.91%	20.53%	116.78%	100.00%	-
DY	0.00	3.93	1.83	1.77	0.00	4.61	3.16	-
YoY %	0.00%	114.75%	3.39%	0.00%	0.00%	45.89%	-	-
Horiz. %	0.00%	124.37%	57.91%	56.01%	0.00%	145.89%	100.00%	-
P/NAPS	1.26	1.40	1.37	1.48	1.33	1.63	1.62	-15.41%
YoY %	-10.00%	2.19%	-7.43%	11.28%	-18.40%	0.62%	-	-
Horiz. %	77.78%	86.42%	84.57%	91.36%	82.10%	100.62%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	31/05/04	25/02/04	14/11/03	13/08/03	21/05/03	26/02/03	12/11/02	-
Price	2.54	2.73	2.78	2.96	2.50	2.86	2.99	-
P/RPS	2.90	0.83	1.10	1.82	3.15	0.83	1.15	85.16%
YoY %	249.40%	-24.55%	-39.56%	-42.22%	279.52%	-27.83%	-	-
Horiz. %	252.17%	72.17%	95.65%	158.26%	273.91%	72.17%	100.00%	-
P/EPS	43.34	11.29	14.43	27.23	47.98	7.95	10.36	159.40%
YoY %	283.88%	-21.76%	-47.01%	-43.25%	503.52%	-23.26%	-	-
Horiz. %	418.34%	108.98%	139.29%	262.84%	463.13%	76.74%	100.00%	-
EY	2.31	8.85	6.93	3.67	2.08	12.57	9.65	-61.41%
YoY %	-73.90%	27.71%	88.83%	76.44%	-83.45%	30.26%	-	-
Horiz. %	23.94%	91.71%	71.81%	38.03%	21.55%	130.26%	100.00%	-
DY	0.00	4.03	1.80	1.69	0.00	4.90	3.01	-
YoY %	0.00%	123.89%	6.51%	0.00%	0.00%	62.79%	-	-
Horiz. %	0.00%	133.89%	59.80%	56.15%	0.00%	162.79%	100.00%	-
P/NAPS	1.23	1.37	1.40	1.55	1.33	1.53	1.70	-19.38%
YoY %	-10.22%	-2.14%	-9.68%	16.54%	-13.07%	-10.00%	-	-
Horiz. %	72.35%	80.59%	82.35%	91.18%	78.24%	90.00%	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