[APM] YoY 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. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	470,690	451,642	369,983	326,882	341,487	346,762	297,797	7.92%
YoY %	4.22%	22.07%	13.19%	-4.28%	-1.52%	16.44%	-	-
Horiz. %	158.06%	151.66%	124.24%	109.77%	114.67%	116.44%	100.00%	-
PBT	41,055	43,756	34,838	30,222	50,129	36,886	25,889	7.98%
YoY %	-6.17%	25.60%	15.27%	-39.71%	35.90%	42.48%	-	-
Horiz. %	158.58%	169.01%	134.57%	116.74%	193.63%	142.48%	100.00%	-
Tax	-9,657	-10,895	-8,564	-8,334	-13,531	-10,632	-6,411	7.06%
YoY %	11.36%	-27.22%	-2.76%	38.41%	-27.27%	-65.84%	-	-
Horiz. %	150.63%	169.94%	133.58%	130.00%	211.06%	165.84%	100.00%	-
NP	31,398	32,861	26,274	21,888	36,598	26,254	19,478	8.27%
YoY %	-4.45%	25.07%	20.04%	-40.19%	39.40%	34.79%	-	-
Horiz. %	161.20%	168.71%	134.89%	112.37%	187.89%	134.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,797	32,865	26,274	21,888	36,598	26,254	19,478	7.33%
YoY %	-9.34%	25.09%	20.04%	-40.19%	39.40%	34.79%	-	-
Horiz. %	152.98%	168.73%	134.89%	112.37%	187.89%	134.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.52%	24.90%	24.58%	27.58%	26.99%	28.82%	24.76%	-
YoY %	-5.54%	1.30%	-10.88%	2.19%	-6.35%	16.40%	-	-
Horiz. %	94.99%	100.57%	99.27%	111.39%	109.01%	116.40%	100.00%	-
Total Cost	439,292	418,781	343,709	304,994	304,889	320,508	278,319	7.89%
YoY %	4.90%	21.84%	12.69%	0.03%	-4.87%	15.16%	-	-
Horiz. %	157.84%	150.47%	123.49%	109.58%	109.55%	115.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,394	465,184	412,733	384,600	344,807	288,350	256,077	12.28%
YoY %	10.36%	12.71%	7.31%	11.54%	19.58%	12.60%	-	-
Horiz. %	200.48%	181.66%	161.18%	150.19%	134.65%	112.60%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	10,066	10,068	10,066	10,068	14,114	10,082	10,081	-0.02%
YoY %	-0.02%	0.02%	-0.02%	-28.67%	39.99%	0.01%	-	-
Horiz. %	99.85%	99.87%	99.85%	99.87%	140.01%	100.01%	100.00%	-
Div Payout %	33.78%	30.64%	38.31%	46.00%	38.57%	38.40%	51.76%	-
YoY %	10.25%	-20.02%	-16.72%	19.26%	0.44%	-25.81%	-	-
Horiz. %	65.26%	59.20%	74.01%	88.87%	74.52%	74.19%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	513,394	465,184	412,733	384,600	344,807	288,350	256,077	12.28%
YoY %	10.36%	12.71%	7.31%	11.54%	19.58%	12.60%	-	-
Horiz. %	200.48%	181.66%	161.18%	150.19%	134.65%	112.60%	100.00%	-
NOSH	201,331	201,378	201,333	201,361	201,641	201,643	201,635	-0.02%
YoY %	-0.02%	0.02%	-0.01%	-0.14%	-0.00%	0.00%	-	-
Horiz. %	99.85%	99.87%	99.85%	99.86%	100.00%	100.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	6.67%	7.28%	7.10%	6.70%	10.72%	7.57%	6.54%	-
YoY %	-8.38%	2.54%	5.97%	-37.50%	41.61%	15.75%	-	-
Horiz. %	101.99%	111.31%	108.56%	102.45%	163.91%	115.75%	100.00%	-
ROE	5.80%	7.06%	6.37%	5.69%	10.61%	9.10%	7.61%	-
YoY %	-17.85%	10.83%	11.95%	-46.37%	16.59%	19.58%	-	-
Horiz. %	76.22%	92.77%	83.71%	74.77%	139.42%	119.58%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	233.79	224.27	183.77	162.34	169.35	171.97	147.69	7.95%
YoY %	4.24%	22.04%	13.20%	-4.14%	-1.52%	16.44%	-	-
Horiz. %	158.30%	151.85%	124.43%	109.92%	114.67%	116.44%	100.00%	-
EPS	14.95	16.32	13.05	10.87	18.15	13.02	9.66	7.54%
YoY %	-8.39%	25.06%	20.06%	-40.11%	39.40%	34.78%	-	-
Horiz. %	154.76%	168.94%	135.09%	112.53%	187.89%	134.78%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	-28.57%	40.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	140.00%	100.00%	100.00%	-
NAPS	2.55	2.31	2.05	1.91	1.71	1.43	1.27	12.31%
YoY %	10.39%	12.68%	7.33%	11.70%	19.58%	12.60%	-	-
Horiz. %	200.79%	181.89%	161.42%	150.39%	134.65%	112.60%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 201,219
RPS	233.48	224.03	183.52	162.14	169.39	172.00	147.72	7.92%
YoY %	4.22%	22.07%	13.19%	-4.28%	-1.52%	16.44%	-	-
Horiz. %	158.06%	151.66%	124.24%	109.76%	114.67%	116.44%	100.00%	-
EPS	14.78	16.30	13.03	10.86	18.15	13.02	9.66	7.34%
YoY %	-9.33%	25.10%	19.98%	-40.17%	39.40%	34.78%	-	-
Horiz. %	153.00%	168.74%	134.89%	112.42%	187.89%	134.78%	100.00%	-
DPS	4.99	4.99	4.99	4.99	7.00	5.00	5.00	-0.03%
YoY %	0.00%	0.00%	0.00%	-28.71%	40.00%	0.00%	-	-
Horiz. %	99.80%	99.80%	99.80%	99.80%	140.00%	100.00%	100.00%	-
NAPS	2.5466	2.3075	2.0473	1.9077	1.7104	1.4303	1.2702	12.28%
YoY %	10.36%	12.71%	7.32%	11.54%	19.58%	12.60%	-	-
Horiz. %	200.49%	181.66%	161.18%	150.19%	134.66%	112.60%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.54	2.46	2.50	2.83	3.28	1.75	2.02	-
P/RPS	1.09	1.10	1.36	1.74	1.94	1.02	1.37	-3.73%
YoY %	-0.91%	-19.12%	-21.84%	-10.31%	90.20%	-25.55%	-	-
Horiz. %	79.56%	80.29%	99.27%	127.01%	141.61%	74.45%	100.00%	-
P/EPS	17.16	15.07	19.16	26.03	18.07	13.44	20.91	-3.23%
YoY %	13.87%	-21.35%	-26.39%	44.05%	34.45%	-35.72%	-	-
Horiz. %	82.07%	72.07%	91.63%	124.49%	86.42%	64.28%	100.00%	-
EY	5.83	6.63	5.22	3.84	5.53	7.44	4.78	3.36%
YoY %	-12.07%	27.01%	35.94%	-30.56%	-25.67%	55.65%	-	-
Horiz. %	121.97%	138.70%	109.21%	80.33%	115.69%	155.65%	100.00%	-
DY	1.97	2.03	2.00	1.77	2.13	2.86	2.48	-3.76%
YoY %	-2.96%	1.50%	12.99%	-16.90%	-25.52%	15.32%	-	-
Horiz. %	79.44%	81.85%	80.65%	71.37%	85.89%	115.32%	100.00%	-
P/NAPS	1.00	1.06	1.22	1.48	1.92	1.22	1.59	-7.43%
YoY %	-5.66%	-13.11%	-17.57%	-22.92%	57.38%	-23.27%	-	-
Horiz. %	62.89%	66.67%	76.73%	93.08%	120.75%	76.73%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	14/09/06	17/08/05	12/08/04	13/08/03	13/08/02	23/08/01	22/08/00	-
Price	2.18	2.53	2.50	2.96	3.10	2.00	2.41	-
P/RPS	0.93	1.13	1.36	1.82	1.83	1.16	1.63	-8.92%
YoY %	-17.70%	-16.91%	-25.27%	-0.55%	57.76%	-28.83%	-	-
Horiz. %	57.06%	69.33%	83.44%	111.66%	112.27%	71.17%	100.00%	-
P/EPS	14.73	15.50	19.16	27.23	17.08	15.36	24.95	-8.40%
YoY %	-4.97%	-19.10%	-29.64%	59.43%	11.20%	-38.44%	-	-
Horiz. %	59.04%	62.12%	76.79%	109.14%	68.46%	61.56%	100.00%	-
EY	6.79	6.45	5.22	3.67	5.85	6.51	4.01	9.17%
YoY %	5.27%	23.56%	42.23%	-37.26%	-10.14%	62.34%	-	-
Horiz. %	169.33%	160.85%	130.17%	91.52%	145.89%	162.34%	100.00%	-
DY	2.29	1.98	2.00	1.69	2.26	2.50	2.07	1.69%
YoY %	15.66%	-1.00%	18.34%	-25.22%	-9.60%	20.77%	-	-
Horiz. %	110.63%	95.65%	96.62%	81.64%	109.18%	120.77%	100.00%	-
P/NAPS	0.85	1.10	1.22	1.55	1.81	1.40	1.90	-12.54%
YoY %	-22.73%	-9.84%	-21.29%	-14.36%	29.29%	-26.32%	-	-
Horiz. %	44.74%	57.89%	64.21%	81.58%	95.26%	73.68%	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