[APM] QoQ Cumulative 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- 58.97%

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
Cumulative Result
Revenue	326,882	159,656	696,038	523,665	341,487	159,656	659,584	-37.45%
YoY %	104.74%	-77.06%	32.92%	53.35%	113.89%	-75.79%	-	-
Horiz. %	49.56%	24.21%	105.53%	79.39%	51.77%	24.21%	100.00%	-
PBT	30,222	14,569	90,468	76,006	50,129	23,508	79,617	-47.66%
YoY %	107.44%	-83.90%	19.03%	51.62%	113.24%	-70.47%	-	-
Horiz. %	37.96%	18.30%	113.63%	95.46%	62.96%	29.53%	100.00%	-
Tax	-8,334	-4,073	-17,972	-17,825	-13,531	-6,516	-22,773	-48.93%
YoY %	-104.62%	77.34%	-0.82%	-31.73%	-107.66%	71.39%	-	-
Horiz. %	36.60%	17.89%	78.92%	78.27%	59.42%	28.61%	100.00%	-
NP	21,888	10,496	72,496	58,181	36,598	16,992	56,844	-47.16%
YoY %	108.54%	-85.52%	24.60%	58.97%	115.38%	-70.11%	-	-
Horiz. %	38.51%	18.46%	127.54%	102.35%	64.38%	29.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,888	10,496	72,496	58,181	36,598	16,992	56,844	-47.16%
YoY %	108.54%	-85.52%	24.60%	58.97%	115.38%	-70.11%	-	-
Horiz. %	38.51%	18.46%	127.54%	102.35%	64.38%	29.89%	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	304,994	149,160	623,542	465,484	304,889	142,664	602,740	-36.57%
YoY %	104.47%	-76.08%	33.96%	52.67%	113.71%	-76.33%	-	-
Horiz. %	50.60%	24.75%	103.45%	77.23%	50.58%	23.67%	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	10,068	-	28,223	18,143	14,114	-	22,173	-41.00%
YoY %	0.00%	-	55.56%	28.55%	0.00%	-	-	-
Horiz. %	45.41%	-	127.29%	81.82%	63.65%	-	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	5.69%	2.77%	19.23%	16.40%	10.61%	5.05%	17.85%	-
YoY %	105.42%	-85.60%	17.26%	54.57%	110.10%	-71.71%	-	-
Horiz. %	31.88%	15.52%	107.73%	91.88%	59.44%	28.29%	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	162.34	79.26	345.26	259.76	169.35	79.21	327.22	-37.41%
YoY %	104.82%	-77.04%	32.91%	53.39%	113.80%	-75.79%	-	-
Horiz. %	49.61%	24.22%	105.51%	79.38%	51.75%	24.21%	100.00%	-
EPS	10.87	5.21	35.96	28.86	18.15	8.43	28.20	-47.12%
YoY %	108.64%	-85.51%	24.60%	59.01%	115.30%	-70.11%	-	-
Horiz. %	38.55%	18.48%	127.52%	102.34%	64.36%	29.89%	100.00%	-
DPS	5.00	0.00	14.00	9.00	7.00	0.00	11.00	-40.96%
YoY %	0.00%	0.00%	55.56%	28.57%	0.00%	0.00%	-	-
Horiz. %	45.45%	0.00%	127.27%	81.82%	63.64%	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	162.14	79.19	345.26	259.75	169.39	79.19	327.17	-37.45%
YoY %	104.75%	-77.06%	32.92%	53.34%	113.90%	-75.80%	-	-
Horiz. %	49.56%	24.20%	105.53%	79.39%	51.77%	24.20%	100.00%	-
EPS	10.86	5.21	35.96	28.86	18.15	8.43	28.20	-47.16%
YoY %	108.45%	-85.51%	24.60%	59.01%	115.30%	-70.11%	-	-
Horiz. %	38.51%	18.48%	127.52%	102.34%	64.36%	29.89%	100.00%	-
DPS	4.99	0.00	14.00	9.00	7.00	0.00	11.00	-41.04%
YoY %	0.00%	0.00%	55.56%	28.57%	0.00%	0.00%	-	-
Horiz. %	45.36%	0.00%	127.27%	81.82%	63.64%	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	1.74	3.15	0.88	1.10	1.94	3.54	0.65	93.14%
YoY %	-44.76%	257.95%	-20.00%	-43.30%	-45.20%	444.62%	-	-
Horiz. %	267.69%	484.62%	135.38%	169.23%	298.46%	544.62%	100.00%	-
P/EPS	26.03	47.98	8.45	9.88	18.07	33.21	7.59	127.93%
YoY %	-45.75%	467.81%	-14.47%	-45.32%	-45.59%	337.55%	-	-
Horiz. %	342.95%	632.15%	111.33%	130.17%	238.08%	437.55%	100.00%	-
EY	3.84	2.08	11.83	10.13	5.53	3.01	13.18	-56.15%
YoY %	84.62%	-82.42%	16.78%	83.18%	83.72%	-77.16%	-	-
Horiz. %	29.14%	15.78%	89.76%	76.86%	41.96%	22.84%	100.00%	-
DY	1.77	0.00	4.61	3.16	2.13	0.00	5.14	-50.96%
YoY %	0.00%	0.00%	45.89%	48.36%	0.00%	0.00%	-	-
Horiz. %	34.44%	0.00%	89.69%	61.48%	41.44%	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	1.82	3.15	0.83	1.15	1.83	4.52	0.70	89.41%
YoY %	-42.22%	279.52%	-27.83%	-37.16%	-59.51%	545.71%	-	-
Horiz. %	260.00%	450.00%	118.57%	164.29%	261.43%	645.71%	100.00%	-
P/EPS	27.23	47.98	7.95	10.36	17.08	42.47	8.09	125.09%
YoY %	-43.25%	503.52%	-23.26%	-39.34%	-59.78%	424.97%	-	-
Horiz. %	336.59%	593.08%	98.27%	128.06%	211.12%	524.97%	100.00%	-
EY	3.67	2.08	12.57	9.65	5.85	2.35	12.37	-55.61%
YoY %	76.44%	-83.45%	30.26%	64.96%	148.94%	-81.00%	-	-
Horiz. %	29.67%	16.81%	101.62%	78.01%	47.29%	19.00%	100.00%	-
DY	1.69	0.00	4.90	3.01	2.26	0.00	4.82	-50.37%
YoY %	0.00%	0.00%	62.79%	33.19%	0.00%	0.00%	-	-
Horiz. %	35.06%	0.00%	101.66%	62.45%	46.89%	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