[APM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

31-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 2.65%

YoY- -23.23%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	789,049	737,359	707,500	682,915	666,144	683,335	683,178	10.03%
YoY %	7.01%	4.22%	3.60%	2.52%	-2.52%	0.02%	-	-
Horiz. %	115.50%	107.93%	103.56%	99.96%	97.51%	100.02%	100.00%	-
PBT	76,831	70,076	69,098	65,817	64,480	66,805	71,677	4.71%
YoY %	9.64%	1.42%	4.99%	2.07%	-3.48%	-6.80%	-	-
Horiz. %	107.19%	97.77%	96.40%	91.82%	89.96%	93.20%	100.00%	-
Tax	-18,163	-17,325	-16,029	-15,846	-15,800	-14,591	-14,803	14.53%
YoY %	-4.84%	-8.09%	-1.15%	-0.29%	-8.29%	1.43%	-	-
Horiz. %	122.70%	117.04%	108.28%	107.05%	106.74%	98.57%	100.00%	-
NP	58,668	52,751	53,069	49,971	48,680	52,214	56,874	2.08%
YoY %	11.22%	-0.60%	6.20%	2.65%	-6.77%	-8.19%	-	-
Horiz. %	103.15%	92.75%	93.31%	87.86%	85.59%	91.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,668	52,751	53,069	49,971	48,680	52,214	56,874	2.08%
YoY %	11.22%	-0.60%	6.20%	2.65%	-6.77%	-8.19%	-	-
Horiz. %	103.15%	92.75%	93.31%	87.86%	85.59%	91.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.64%	24.72%	23.20%	24.08%	24.50%	21.84%	20.65%	-
YoY %	-4.37%	6.55%	-3.65%	-1.71%	12.18%	5.76%	-	-
Horiz. %	114.48%	119.71%	112.35%	116.61%	118.64%	105.76%	100.00%	-
Total Cost	730,381	684,608	654,431	632,944	617,464	631,121	626,304	10.74%
YoY %	6.69%	4.61%	3.39%	2.51%	-2.16%	0.77%	-	-
Horiz. %	116.62%	109.31%	104.49%	101.06%	98.59%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	449,100	432,736	413,050	415,063	402,938	400,913	384,328	10.88%
YoY %	3.78%	4.77%	-0.48%	3.01%	0.51%	4.32%	-	-
Horiz. %	116.85%	112.60%	107.47%	108.00%	104.84%	104.32%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	24,171	22,162	22,162	22,149	22,149	24,172	24,172	-0.00%
YoY %	9.07%	0.00%	0.06%	0.00%	-8.37%	0.00%	-	-
Horiz. %	100.00%	91.68%	91.68%	91.63%	91.63%	100.00%	100.00%	-
Div Payout %	41.20%	42.01%	41.76%	44.32%	45.50%	46.30%	42.50%	-
YoY %	-1.93%	0.60%	-5.78%	-2.59%	-1.73%	8.94%	-	-
Horiz. %	96.94%	98.85%	98.26%	104.28%	107.06%	108.94%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	449,100	432,736	413,050	415,063	402,938	400,913	384,328	10.88%
YoY %	3.78%	4.77%	-0.48%	3.01%	0.51%	4.32%	-	-
Horiz. %	116.85%	112.60%	107.47%	108.00%	104.84%	104.32%	100.00%	-
NOSH	201,390	201,272	201,488	201,487	201,469	201,464	201,219	0.05%
YoY %	0.06%	-0.11%	0.00%	0.01%	0.00%	0.12%	-	-
Horiz. %	100.08%	100.03%	100.13%	100.13%	100.12%	100.12%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	7.44%	7.15%	7.50%	7.32%	7.31%	7.64%	8.32%	-
YoY %	4.06%	-4.67%	2.46%	0.14%	-4.32%	-8.17%	-	-
Horiz. %	89.42%	85.94%	90.14%	87.98%	87.86%	91.83%	100.00%	-
ROE	13.06%	12.19%	12.85%	12.04%	12.08%	13.02%	14.80%	-
YoY %	7.14%	-5.14%	6.73%	-0.33%	-7.22%	-12.03%	-	-
Horiz. %	88.24%	82.36%	86.82%	81.35%	81.62%	87.97%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	391.80	366.35	351.14	338.94	330.64	339.18	339.52	9.97%
YoY %	6.95%	4.33%	3.60%	2.51%	-2.52%	-0.10%	-	-
Horiz. %	115.40%	107.90%	103.42%	99.83%	97.38%	99.90%	100.00%	-
EPS	29.13	26.21	26.34	24.80	24.16	25.92	28.26	2.03%
YoY %	11.14%	-0.49%	6.21%	2.65%	-6.79%	-8.28%	-	-
Horiz. %	103.08%	92.75%	93.21%	87.76%	85.49%	91.72%	100.00%	-
DPS	12.00	11.00	11.00	11.00	11.00	12.00	12.00	0.00%
YoY %	9.09%	0.00%	0.00%	0.00%	-8.33%	0.00%	-	-
Horiz. %	100.00%	91.67%	91.67%	91.67%	91.67%	100.00%	100.00%	-
NAPS	2.23	2.15	2.05	2.06	2.00	1.99	1.91	10.82%
YoY %	3.72%	4.88%	-0.49%	3.00%	0.50%	4.19%	-	-
Horiz. %	116.75%	112.57%	107.33%	107.85%	104.71%	104.19%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 201,487
RPS	391.39	365.75	350.94	338.75	330.43	338.96	338.88	10.03%
YoY %	7.01%	4.22%	3.60%	2.52%	-2.52%	0.02%	-	-
Horiz. %	115.50%	107.93%	103.56%	99.96%	97.51%	100.02%	100.00%	-
EPS	29.10	26.17	26.32	24.79	24.15	25.90	28.21	2.08%
YoY %	11.20%	-0.57%	6.17%	2.65%	-6.76%	-8.19%	-	-
Horiz. %	103.15%	92.77%	93.30%	87.88%	85.61%	91.81%	100.00%	-
DPS	11.99	10.99	10.99	10.99	10.99	11.99	11.99	0.00%
YoY %	9.10%	0.00%	0.00%	0.00%	-8.34%	0.00%	-	-
Horiz. %	100.00%	91.66%	91.66%	91.66%	91.66%	100.00%	100.00%	-
NAPS	2.2277	2.1465	2.0489	2.0588	1.9987	1.9887	1.9064	10.88%
YoY %	3.78%	4.76%	-0.48%	3.01%	0.50%	4.32%	-	-
Horiz. %	116.85%	112.59%	107.47%	107.99%	104.84%	104.32%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	2.55	2.43	2.50	2.60	2.80	2.73	2.83	-
P/RPS	0.65	0.66	0.71	0.77	0.85	0.80	0.83	-14.97%
YoY %	-1.52%	-7.04%	-7.79%	-9.41%	6.25%	-3.61%	-	-
Horiz. %	78.31%	79.52%	85.54%	92.77%	102.41%	96.39%	100.00%	-
P/EPS	8.75	9.27	9.49	10.48	11.59	10.53	10.01	-8.54%
YoY %	-5.61%	-2.32%	-9.45%	-9.58%	10.07%	5.19%	-	-
Horiz. %	87.41%	92.61%	94.81%	104.70%	115.78%	105.19%	100.00%	-
EY	11.42	10.79	10.54	9.54	8.63	9.49	9.99	9.28%
YoY %	5.84%	2.37%	10.48%	10.54%	-9.06%	-5.01%	-	-
Horiz. %	114.31%	108.01%	105.51%	95.50%	86.39%	94.99%	100.00%	-
DY	4.71	4.53	4.40	4.23	3.93	4.40	4.24	7.22%
YoY %	3.97%	2.95%	4.02%	7.63%	-10.68%	3.77%	-	-
Horiz. %	111.08%	106.84%	103.77%	99.76%	92.69%	103.77%	100.00%	-
P/NAPS	1.14	1.13	1.22	1.26	1.40	1.37	1.48	-15.90%
YoY %	0.88%	-7.38%	-3.17%	-10.00%	2.19%	-7.43%	-	-
Horiz. %	77.03%	76.35%	82.43%	85.14%	94.59%	92.57%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	18/11/04	12/08/04	31/05/04	25/02/04	14/11/03	13/08/03	-
Price	2.50	2.40	2.50	2.54	2.73	2.78	2.96	-
P/RPS	0.64	0.66	0.71	0.75	0.83	0.82	0.87	-18.43%
YoY %	-3.03%	-7.04%	-5.33%	-9.64%	1.22%	-5.75%	-	-
Horiz. %	73.56%	75.86%	81.61%	86.21%	95.40%	94.25%	100.00%	-
P/EPS	8.58	9.16	9.49	10.24	11.30	10.73	10.47	-12.37%
YoY %	-6.33%	-3.48%	-7.32%	-9.38%	5.31%	2.48%	-	-
Horiz. %	81.95%	87.49%	90.64%	97.80%	107.93%	102.48%	100.00%	-
EY	11.65	10.92	10.54	9.76	8.85	9.32	9.55	14.10%
YoY %	6.68%	3.61%	7.99%	10.28%	-5.04%	-2.41%	-	-
Horiz. %	121.99%	114.35%	110.37%	102.20%	92.67%	97.59%	100.00%	-
DY	4.80	4.58	4.40	4.33	4.03	4.32	4.05	11.93%
YoY %	4.80%	4.09%	1.62%	7.44%	-6.71%	6.67%	-	-
Horiz. %	118.52%	113.09%	108.64%	106.91%	99.51%	106.67%	100.00%	-
P/NAPS	1.12	1.12	1.22	1.23	1.37	1.40	1.55	-19.39%
YoY %	0.00%	-8.20%	-0.81%	-10.22%	-2.14%	-9.68%	-	-
Horiz. %	72.26%	72.26%	78.71%	79.35%	88.39%	90.32%	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