[APM] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

28-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Dec-2004 [#4]

Profit Trend

QoQ- 2.62%

YoY- 20.51%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Annualized Quarter Result
Revenue	839,243	899,817	970,646	789,049	664,399	696,038	659,584	4.09%
YoY %	-6.73%	-7.30%	23.01%	18.76%	-4.55%	5.53%	-	-
Horiz. %	127.24%	136.42%	147.16%	119.63%	100.73%	105.53%	100.00%	-
PBT	78,508	80,078	89,921	76,831	64,481	90,468	79,617	-0.23%
YoY %	-1.96%	-10.95%	17.04%	19.15%	-28.73%	13.63%	-	-
Horiz. %	98.61%	100.58%	112.94%	96.50%	80.99%	113.63%	100.00%	-
Tax	-19,172	-21,081	-17,959	-18,163	-15,799	-17,972	-22,773	-2.82%
YoY %	9.06%	-17.38%	1.12%	-14.96%	12.09%	21.08%	-	-
Horiz. %	84.19%	92.57%	78.86%	79.76%	69.38%	78.92%	100.00%	-
NP	59,336	58,997	71,962	58,668	48,682	72,496	56,844	0.71%
YoY %	0.57%	-18.02%	22.66%	20.51%	-32.85%	27.54%	-	-
Horiz. %	104.38%	103.79%	126.60%	103.21%	85.64%	127.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,738	55,513	70,074	58,668	48,682	72,496	56,844	-0.93%
YoY %	-3.20%	-20.78%	19.44%	20.51%	-32.85%	27.54%	-	-
Horiz. %	94.54%	97.66%	123.27%	103.21%	85.64%	127.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	26.33%	19.97%	23.64%	24.50%	19.87%	28.60%	-
YoY %	-7.25%	31.85%	-15.52%	-3.51%	23.30%	-30.52%	-	-
Horiz. %	85.38%	92.06%	69.83%	82.66%	85.66%	69.48%	100.00%	-
Total Cost	779,907	840,820	898,684	730,381	615,717	623,542	602,740	4.38%
YoY %	-7.24%	-6.44%	23.04%	18.62%	-1.25%	3.45%	-	-
Horiz. %	129.39%	139.50%	149.10%	121.18%	102.15%	103.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	572,274	538,844	503,405	448,969	402,829	376,985	318,487	10.25%
YoY %	6.20%	7.04%	12.12%	11.45%	6.86%	18.37%	-	-
Horiz. %	179.69%	169.19%	158.06%	140.97%	126.48%	118.37%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	27,915	26,137	26,177	24,159	22,155	28,223	22,173	3.91%
YoY %	6.80%	-0.15%	8.35%	9.05%	-21.50%	27.29%	-	-
Horiz. %	125.90%	117.88%	118.06%	108.96%	99.92%	127.29%	100.00%	-
Div Payout %	51.95%	47.08%	37.36%	41.18%	45.51%	38.93%	39.01%	-
YoY %	10.34%	26.02%	-9.28%	-9.51%	16.90%	-0.21%	-	-
Horiz. %	133.17%	120.69%	95.77%	105.56%	116.66%	99.79%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	572,274	538,844	503,405	448,969	402,829	376,985	318,487	10.25%
YoY %	6.20%	7.04%	12.12%	11.45%	6.86%	18.37%	-	-
Horiz. %	179.69%	169.19%	158.06%	140.97%	126.48%	118.37%	100.00%	-
NOSH	199,398	201,061	201,362	201,331	201,414	201,596	201,574	-0.18%
YoY %	-0.83%	-0.15%	0.02%	-0.04%	-0.09%	0.01%	-	-
Horiz. %	98.92%	99.75%	99.89%	99.88%	99.92%	100.01%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	7.07%	6.56%	7.41%	7.44%	7.33%	10.42%	8.62%	-
YoY %	7.77%	-11.47%	-0.40%	1.50%	-29.65%	20.88%	-	-
Horiz. %	82.02%	76.10%	85.96%	86.31%	85.03%	120.88%	100.00%	-
ROE	9.39%	10.30%	13.92%	13.07%	12.09%	19.23%	17.85%	-
YoY %	-8.83%	-26.01%	6.50%	8.11%	-37.13%	7.73%	-	-
Horiz. %	52.61%	57.70%	77.98%	73.22%	67.73%	107.73%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	420.89	447.53	482.04	391.92	329.87	345.26	327.22	4.28%
YoY %	-5.95%	-7.16%	22.99%	18.81%	-4.46%	5.51%	-	-
Horiz. %	128.63%	136.77%	147.31%	119.77%	100.81%	105.51%	100.00%	-
EPS	26.95	27.61	34.80	29.14	24.17	35.96	28.20	-0.75%
YoY %	-2.39%	-20.66%	19.42%	20.56%	-32.79%	27.52%	-	-
Horiz. %	95.57%	97.91%	123.40%	103.33%	85.71%	127.52%	100.00%	-
DPS	14.00	13.00	13.00	12.00	11.00	14.00	11.00	4.09%
YoY %	7.69%	0.00%	8.33%	9.09%	-21.43%	27.27%	-	-
Horiz. %	127.27%	118.18%	118.18%	109.09%	100.00%	127.27%	100.00%	-
NAPS	2.87	2.68	2.50	2.23	2.00	1.87	1.58	10.45%
YoY %	7.09%	7.20%	12.11%	11.50%	6.95%	18.35%	-	-
Horiz. %	181.65%	169.62%	158.23%	141.14%	126.58%	118.35%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 201,390
RPS	416.29	446.34	481.47	391.39	329.56	345.26	327.17	4.09%
YoY %	-6.73%	-7.30%	23.02%	18.76%	-4.55%	5.53%	-	-
Horiz. %	127.24%	136.42%	147.16%	119.63%	100.73%	105.53%	100.00%	-
EPS	26.66	27.54	34.76	29.10	24.15	35.96	28.20	-0.93%
YoY %	-3.20%	-20.77%	19.45%	20.50%	-32.84%	27.52%	-	-
Horiz. %	94.54%	97.66%	123.26%	103.19%	85.64%	127.52%	100.00%	-
DPS	13.85	12.97	12.98	11.98	10.99	14.00	11.00	3.91%
YoY %	6.78%	-0.08%	8.35%	9.01%	-21.50%	27.27%	-	-
Horiz. %	125.91%	117.91%	118.00%	108.91%	99.91%	127.27%	100.00%	-
NAPS	2.8387	2.6728	2.497	2.227	1.9982	1.87	1.5798	10.25%
YoY %	6.21%	7.04%	12.12%	11.45%	6.86%	18.37%	-	-
Horiz. %	179.69%	169.19%	158.06%	140.97%	126.48%	118.37%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	2.33	2.29	2.52	2.55	2.80	3.04	2.14	-
P/RPS	0.55	0.51	0.52	0.65	0.85	0.88	0.65	-2.74%
YoY %	7.84%	-1.92%	-20.00%	-23.53%	-3.41%	35.38%	-	-
Horiz. %	84.62%	78.46%	80.00%	100.00%	130.77%	135.38%	100.00%	-
P/EPS	8.65	8.29	7.24	8.75	11.58	8.45	7.59	2.20%
YoY %	4.34%	14.50%	-17.26%	-24.44%	37.04%	11.33%	-	-
Horiz. %	113.97%	109.22%	95.39%	115.28%	152.57%	111.33%	100.00%	-
EY	11.57	12.06	13.81	11.43	8.63	11.83	13.18	-2.14%
YoY %	-4.06%	-12.67%	20.82%	32.44%	-27.05%	-10.24%	-	-
Horiz. %	87.78%	91.50%	104.78%	86.72%	65.48%	89.76%	100.00%	-
DY	6.01	5.68	5.16	4.71	3.93	4.61	5.14	2.63%
YoY %	5.81%	10.08%	9.55%	19.85%	-14.75%	-10.31%	-	-
Horiz. %	116.93%	110.51%	100.39%	91.63%	76.46%	89.69%	100.00%	-
P/NAPS	0.81	0.85	1.01	1.14	1.40	1.63	1.35	-8.15%
YoY %	-4.71%	-15.84%	-11.40%	-18.57%	-14.11%	20.74%	-	-
Horiz. %	60.00%	62.96%	74.81%	84.44%	103.70%	120.74%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	22/02/07	23/02/06	28/02/05	25/02/04	26/02/03	27/02/02	-
Price	2.05	2.54	2.42	2.50	2.73	2.86	2.28	-
P/RPS	0.49	0.57	0.50	0.64	0.83	0.83	0.70	-5.76%
YoY %	-14.04%	14.00%	-21.88%	-22.89%	0.00%	18.57%	-	-
Horiz. %	70.00%	81.43%	71.43%	91.43%	118.57%	118.57%	100.00%	-
P/EPS	7.61	9.20	6.95	8.58	11.29	7.95	8.09	-1.01%
YoY %	-17.28%	32.37%	-19.00%	-24.00%	42.01%	-1.73%	-	-
Horiz. %	94.07%	113.72%	85.91%	106.06%	139.56%	98.27%	100.00%	-
EY	13.15	10.87	14.38	11.66	8.85	12.57	12.37	1.02%
YoY %	20.98%	-24.41%	23.33%	31.75%	-29.59%	1.62%	-	-
Horiz. %	106.31%	87.87%	116.25%	94.26%	71.54%	101.62%	100.00%	-
DY	6.83	5.12	5.37	4.80	4.03	4.90	4.82	5.97%
YoY %	33.40%	-4.66%	11.88%	19.11%	-17.76%	1.66%	-	-
Horiz. %	141.70%	106.22%	111.41%	99.59%	83.61%	101.66%	100.00%	-
P/NAPS	0.71	0.95	0.97	1.12	1.37	1.53	1.44	-11.11%
YoY %	-25.26%	-2.06%	-13.39%	-18.25%	-10.46%	6.25%	-	-
Horiz. %	49.31%	65.97%	67.36%	77.78%	95.14%	106.25%	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