[APM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -2.37%

YoY- -29.65%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	931,740	909,985	839,243	815,382	807,127	827,412	899,817	2.35%
YoY %	2.39%	8.43%	2.93%	1.02%	-2.45%	-8.05%	-	-
Horiz. %	103.55%	101.13%	93.27%	90.62%	89.70%	91.95%	100.00%	-
PBT	90,885	89,403	78,508	69,991	69,775	70,476	80,077	8.81%
YoY %	1.66%	13.88%	12.17%	0.31%	-0.99%	-11.99%	-	-
Horiz. %	113.50%	111.65%	98.04%	87.40%	87.13%	88.01%	100.00%	-
Tax	-22,111	-21,102	-19,172	-19,018	-18,774	-18,892	-21,081	3.23%
YoY %	-4.78%	-10.07%	-0.81%	-1.30%	0.62%	10.38%	-	-
Horiz. %	104.89%	100.10%	90.94%	90.21%	89.06%	89.62%	100.00%	-
NP	68,774	68,301	59,336	50,973	51,001	51,584	58,996	10.77%
YoY %	0.69%	15.11%	16.41%	-0.05%	-1.13%	-12.56%	-	-
Horiz. %	116.57%	115.77%	100.58%	86.40%	86.45%	87.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,480	61,441	53,738	45,909	47,023	48,516	55,512	8.20%
YoY %	1.69%	14.33%	17.05%	-2.37%	-3.08%	-12.60%	-	-
Horiz. %	112.55%	110.68%	96.80%	82.70%	84.71%	87.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	23.60%	24.42%	27.17%	26.91%	26.81%	26.33%	-
YoY %	3.09%	-3.36%	-10.12%	0.97%	0.37%	1.82%	-	-
Horiz. %	92.40%	89.63%	92.75%	103.19%	102.20%	101.82%	100.00%	-
Total Cost	862,966	841,684	779,907	764,409	756,126	775,828	840,821	1.74%
YoY %	2.53%	7.92%	2.03%	1.10%	-2.54%	-7.73%	-	-
Horiz. %	102.63%	100.10%	92.76%	90.91%	89.93%	92.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	589,667	588,946	569,415	551,530	538,038	544,511	537,303	6.40%
YoY %	0.12%	3.43%	3.24%	2.51%	-1.19%	1.34%	-	-
Horiz. %	109.75%	109.61%	105.98%	102.65%	100.14%	101.34%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	29,728	27,856	27,856	26,039	26,039	26,100	26,100	9.07%
YoY %	6.72%	0.00%	6.98%	0.00%	-0.23%	0.00%	-	-
Horiz. %	113.90%	106.73%	106.73%	99.77%	99.77%	100.00%	100.00%	-
Div Payout %	47.58%	45.34%	51.84%	56.72%	55.38%	53.80%	47.02%	-
YoY %	4.94%	-12.54%	-8.60%	2.42%	2.94%	14.42%	-	-
Horiz. %	101.19%	96.43%	110.25%	120.63%	117.78%	114.42%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	589,667	588,946	569,415	551,530	538,038	544,511	537,303	6.40%
YoY %	0.12%	3.43%	3.24%	2.51%	-1.19%	1.34%	-	-
Horiz. %	109.75%	109.61%	105.98%	102.65%	100.14%	101.34%	100.00%	-
NOSH	197,875	198,298	198,402	199,108	200,014	200,188	200,486	-0.87%
YoY %	-0.21%	-0.05%	-0.35%	-0.45%	-0.09%	-0.15%	-	-
Horiz. %	98.70%	98.91%	98.96%	99.31%	99.76%	99.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	7.38%	7.51%	7.07%	6.25%	6.32%	6.23%	6.56%	-
YoY %	-1.73%	6.22%	13.12%	-1.11%	1.44%	-5.03%	-	-
Horiz. %	112.50%	114.48%	107.77%	95.27%	96.34%	94.97%	100.00%	-
ROE	10.60%	10.43%	9.44%	8.32%	8.74%	8.91%	10.33%	-
YoY %	1.63%	10.49%	13.46%	-4.81%	-1.91%	-13.75%	-	-
Horiz. %	102.61%	100.97%	91.38%	80.54%	84.61%	86.25%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	470.87	458.90	423.00	409.52	403.53	413.32	448.82	3.25%
YoY %	2.61%	8.49%	3.29%	1.48%	-2.37%	-7.91%	-	-
Horiz. %	104.91%	102.25%	94.25%	91.24%	89.91%	92.09%	100.00%	-
EPS	31.58	30.98	27.09	23.06	23.51	24.24	27.69	9.16%
YoY %	1.94%	14.36%	17.48%	-1.91%	-3.01%	-12.46%	-	-
Horiz. %	114.05%	111.88%	97.83%	83.28%	84.90%	87.54%	100.00%	-
DPS	15.00	14.00	14.00	13.00	13.00	13.00	13.00	10.01%
YoY %	7.14%	0.00%	7.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.38%	107.69%	107.69%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.98	2.97	2.87	2.77	2.69	2.72	2.68	7.33%
YoY %	0.34%	3.48%	3.61%	2.97%	-1.10%	1.49%	-	-
Horiz. %	111.19%	110.82%	107.09%	103.36%	100.37%	101.49%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 199,108
RPS	462.17	451.38	416.29	404.46	400.36	410.42	446.34	2.35%
YoY %	2.39%	8.43%	2.92%	1.02%	-2.45%	-8.05%	-	-
Horiz. %	103.55%	101.13%	93.27%	90.62%	89.70%	91.95%	100.00%	-
EPS	30.99	30.48	26.66	22.77	23.32	24.07	27.54	8.19%
YoY %	1.67%	14.33%	17.08%	-2.36%	-3.12%	-12.60%	-	-
Horiz. %	112.53%	110.68%	96.80%	82.68%	84.68%	87.40%	100.00%	-
DPS	14.75	13.82	13.82	12.92	12.92	12.95	12.95	9.07%
YoY %	6.73%	0.00%	6.97%	0.00%	-0.23%	0.00%	-	-
Horiz. %	113.90%	106.72%	106.72%	99.77%	99.77%	100.00%	100.00%	-
NAPS	2.9249	2.9214	2.8245	2.7358	2.6688	2.701	2.6652	6.40%
YoY %	0.12%	3.43%	3.24%	2.51%	-1.19%	1.34%	-	-
Horiz. %	109.74%	109.61%	105.98%	102.65%	100.14%	101.34%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.05	2.20	2.33	2.01	2.35	2.46	2.29	-
P/RPS	0.44	0.48	0.55	0.49	0.58	0.60	0.51	-9.38%
YoY %	-8.33%	-12.73%	12.24%	-15.52%	-3.33%	17.65%	-	-
Horiz. %	86.27%	94.12%	107.84%	96.08%	113.73%	117.65%	100.00%	-
P/EPS	6.49	7.10	8.60	8.72	10.00	10.15	8.27	-14.93%
YoY %	-8.59%	-17.44%	-1.38%	-12.80%	-1.48%	22.73%	-	-
Horiz. %	78.48%	85.85%	103.99%	105.44%	120.92%	122.73%	100.00%	-
EY	15.40	14.08	11.62	11.47	10.00	9.85	12.09	17.52%
YoY %	9.38%	21.17%	1.31%	14.70%	1.52%	-18.53%	-	-
Horiz. %	127.38%	116.46%	96.11%	94.87%	82.71%	81.47%	100.00%	-
DY	7.32	6.36	6.01	6.47	5.53	5.28	5.68	18.44%
YoY %	15.09%	5.82%	-7.11%	17.00%	4.73%	-7.04%	-	-
Horiz. %	128.87%	111.97%	105.81%	113.91%	97.36%	92.96%	100.00%	-
P/NAPS	0.69	0.74	0.81	0.73	0.87	0.90	0.85	-12.99%
YoY %	-6.76%	-8.64%	10.96%	-16.09%	-3.33%	5.88%	-	-
Horiz. %	81.18%	87.06%	95.29%	85.88%	102.35%	105.88%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/05/08	26/02/08	16/11/07	16/08/07	24/05/07	22/02/07	-
Price	2.11	2.16	2.05	2.33	1.94	2.44	2.54	-
P/RPS	0.45	0.47	0.48	0.57	0.48	0.59	0.57	-14.59%
YoY %	-4.26%	-2.08%	-15.79%	18.75%	-18.64%	3.51%	-	-
Horiz. %	78.95%	82.46%	84.21%	100.00%	84.21%	103.51%	100.00%	-
P/EPS	6.68	6.97	7.57	10.11	8.25	10.07	9.17	-19.05%
YoY %	-4.16%	-7.93%	-25.12%	22.55%	-18.07%	9.81%	-	-
Horiz. %	72.85%	76.01%	82.55%	110.25%	89.97%	109.81%	100.00%	-
EY	14.96	14.34	13.21	9.90	12.12	9.93	10.90	23.52%
YoY %	4.32%	8.55%	33.43%	-18.32%	22.05%	-8.90%	-	-
Horiz. %	137.25%	131.56%	121.19%	90.83%	111.19%	91.10%	100.00%	-
DY	7.11	6.48	6.83	5.58	6.70	5.33	5.12	24.49%
YoY %	9.72%	-5.12%	22.40%	-16.72%	25.70%	4.10%	-	-
Horiz. %	138.87%	126.56%	133.40%	108.98%	130.86%	104.10%	100.00%	-
P/NAPS	0.71	0.73	0.71	0.84	0.72	0.90	0.95	-17.65%
YoY %	-2.74%	2.82%	-15.48%	16.67%	-20.00%	-5.26%	-	-
Horiz. %	74.74%	76.84%	74.74%	88.42%	75.79%	94.74%	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