[APM] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 186.13%

YoY- -28.49%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	599,436	403,851	470,497	378,000	470,690	451,642	369,983	8.37%
YoY %	48.43%	-14.17%	24.47%	-19.69%	4.22%	22.07%	-	-
Horiz. %	162.02%	109.15%	127.17%	102.17%	127.22%	122.07%	100.00%	-
PBT	91,259	40,232	43,130	30,753	41,055	43,756	34,838	17.40%
YoY %	126.83%	-6.72%	40.25%	-25.09%	-6.17%	25.60%	-	-
Horiz. %	261.95%	115.48%	123.80%	88.27%	117.85%	125.60%	100.00%	-
Tax	-21,325	-8,118	-10,289	-7,350	-9,657	-10,895	-8,564	16.41%
YoY %	-162.69%	21.10%	-39.99%	23.89%	11.36%	-27.22%	-	-
Horiz. %	249.01%	94.79%	120.14%	85.82%	112.76%	127.22%	100.00%	-
NP	69,934	32,114	32,841	23,403	31,398	32,861	26,274	17.71%
YoY %	117.77%	-2.21%	40.33%	-25.46%	-4.45%	25.07%	-	-
Horiz. %	266.17%	122.23%	124.99%	89.07%	119.50%	125.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,481	27,829	30,050	21,308	29,797	32,865	26,274	15.52%
YoY %	124.52%	-7.39%	41.03%	-28.49%	-9.34%	25.09%	-	-
Horiz. %	237.81%	105.92%	114.37%	81.10%	113.41%	125.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.37%	20.18%	23.86%	23.90%	23.52%	24.90%	24.58%	-
YoY %	15.81%	-15.42%	-0.17%	1.62%	-5.54%	1.30%	-	-
Horiz. %	95.08%	82.10%	97.07%	97.23%	95.69%	101.30%	100.00%	-
Total Cost	529,502	371,737	437,656	354,597	439,292	418,781	343,709	7.46%
YoY %	42.44%	-15.06%	23.42%	-19.28%	4.90%	21.84%	-	-
Horiz. %	154.06%	108.15%	127.33%	103.17%	127.81%	121.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	688,797	608,327	590,303	537,697	513,394	465,184	412,733	8.90%
YoY %	13.23%	3.05%	9.78%	4.73%	10.36%	12.71%	-	-
Horiz. %	166.89%	147.39%	143.02%	130.28%	124.39%	112.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	15,654	11,850	11,885	9,994	10,066	10,068	10,066	7.63%
YoY %	32.10%	-0.29%	18.92%	-0.72%	-0.02%	0.02%	-	-
Horiz. %	155.51%	117.72%	118.07%	99.28%	100.00%	100.02%	100.00%	-
Div Payout %	25.05%	42.58%	39.55%	46.90%	33.78%	30.64%	38.31%	-
YoY %	-41.17%	7.66%	-15.67%	38.84%	10.25%	-20.02%	-	-
Horiz. %	65.39%	111.15%	103.24%	122.42%	88.18%	79.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	688,797	608,327	590,303	537,697	513,394	465,184	412,733	8.90%
YoY %	13.23%	3.05%	9.78%	4.73%	10.36%	12.71%	-	-
Horiz. %	166.89%	147.39%	143.02%	130.28%	124.39%	112.71%	100.00%	-
NOSH	195,681	197,508	198,088	199,887	201,331	201,378	201,333	-0.47%
YoY %	-0.93%	-0.29%	-0.90%	-0.72%	-0.02%	0.02%	-	-
Horiz. %	97.19%	98.10%	98.39%	99.28%	100.00%	100.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.67%	7.95%	6.98%	6.19%	6.67%	7.28%	7.10%	-
YoY %	46.79%	13.90%	12.76%	-7.20%	-8.38%	2.54%	-	-
Horiz. %	164.37%	111.97%	98.31%	87.18%	93.94%	102.54%	100.00%	-
ROE	9.07%	4.57%	5.09%	3.96%	5.80%	7.06%	6.37%	-
YoY %	98.47%	-10.22%	28.54%	-31.72%	-17.85%	10.83%	-	-
Horiz. %	142.39%	71.74%	79.91%	62.17%	91.05%	110.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	306.33	204.47	237.52	189.11	233.79	224.27	183.77	8.88%
YoY %	49.82%	-13.91%	25.60%	-19.11%	4.24%	22.04%	-	-
Horiz. %	166.69%	111.26%	129.25%	102.91%	127.22%	122.04%	100.00%	-
EPS	31.93	14.09	15.17	10.66	14.95	16.32	13.05	16.07%
YoY %	126.61%	-7.12%	42.31%	-28.70%	-8.39%	25.06%	-	-
Horiz. %	244.67%	107.97%	116.25%	81.69%	114.56%	125.06%	100.00%	-
DPS	8.00	6.00	6.00	5.00	5.00	5.00	5.00	8.14%
YoY %	33.33%	0.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.52	3.08	2.98	2.69	2.55	2.31	2.05	9.42%
YoY %	14.29%	3.36%	10.78%	5.49%	10.39%	12.68%	-	-
Horiz. %	171.71%	150.24%	145.37%	131.22%	124.39%	112.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 200,014
RPS	297.34	200.32	233.38	187.50	233.48	224.03	183.52	8.37%
YoY %	48.43%	-14.17%	24.47%	-19.69%	4.22%	22.07%	-	-
Horiz. %	162.02%	109.15%	127.17%	102.17%	127.22%	122.07%	100.00%	-
EPS	30.99	13.80	14.91	10.57	14.78	16.30	13.03	15.52%
YoY %	124.57%	-7.44%	41.06%	-28.48%	-9.33%	25.10%	-	-
Horiz. %	237.84%	105.91%	114.43%	81.12%	113.43%	125.10%	100.00%	-
DPS	7.77	5.88	5.90	4.96	4.99	4.99	4.99	7.65%
YoY %	32.14%	-0.34%	18.95%	-0.60%	0.00%	0.00%	-	-
Horiz. %	155.71%	117.84%	118.24%	99.40%	100.00%	100.00%	100.00%	-
NAPS	3.4167	3.0175	2.9281	2.6671	2.5466	2.3075	2.0473	8.90%
YoY %	13.23%	3.05%	9.79%	4.73%	10.36%	12.71%	-	-
Horiz. %	166.89%	147.39%	143.02%	130.27%	124.39%	112.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.16	1.80	2.05	2.35	2.54	2.46	2.50	-
P/RPS	1.36	0.88	0.86	1.24	1.09	1.10	1.36	0.00%
YoY %	54.55%	2.33%	-30.65%	13.76%	-0.91%	-19.12%	-	-
Horiz. %	100.00%	64.71%	63.24%	91.18%	80.15%	80.88%	100.00%	-
P/EPS	13.03	12.78	13.51	22.05	17.16	15.07	19.16	-6.22%
YoY %	1.96%	-5.40%	-38.73%	28.50%	13.87%	-21.35%	-	-
Horiz. %	68.01%	66.70%	70.51%	115.08%	89.56%	78.65%	100.00%	-
EY	7.68	7.83	7.40	4.54	5.83	6.63	5.22	6.64%
YoY %	-1.92%	5.81%	63.00%	-22.13%	-12.07%	27.01%	-	-
Horiz. %	147.13%	150.00%	141.76%	86.97%	111.69%	127.01%	100.00%	-
DY	1.92	3.33	2.93	2.13	1.97	2.03	2.00	-0.67%
YoY %	-42.34%	13.65%	37.56%	8.12%	-2.96%	1.50%	-	-
Horiz. %	96.00%	166.50%	146.50%	106.50%	98.50%	101.50%	100.00%	-
P/NAPS	1.18	0.58	0.69	0.87	1.00	1.06	1.22	-0.55%
YoY %	103.45%	-15.94%	-20.69%	-13.00%	-5.66%	-13.11%	-	-
Horiz. %	96.72%	47.54%	56.56%	71.31%	81.97%	86.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	21/08/09	28/08/08	16/08/07	14/09/06	17/08/05	12/08/04	-
Price	4.91	1.91	2.11	1.94	2.18	2.53	2.50	-
P/RPS	1.60	0.93	0.89	1.03	0.93	1.13	1.36	2.74%
YoY %	72.04%	4.49%	-13.59%	10.75%	-17.70%	-16.91%	-	-
Horiz. %	117.65%	68.38%	65.44%	75.74%	68.38%	83.09%	100.00%	-
P/EPS	15.38	13.56	13.91	18.20	14.73	15.50	19.16	-3.59%
YoY %	13.42%	-2.52%	-23.57%	23.56%	-4.97%	-19.10%	-	-
Horiz. %	80.27%	70.77%	72.60%	94.99%	76.88%	80.90%	100.00%	-
EY	6.50	7.38	7.19	5.49	6.79	6.45	5.22	3.72%
YoY %	-11.92%	2.64%	30.97%	-19.15%	5.27%	23.56%	-	-
Horiz. %	124.52%	141.38%	137.74%	105.17%	130.08%	123.56%	100.00%	-
DY	1.63	3.14	2.84	2.58	2.29	1.98	2.00	-3.35%
YoY %	-48.09%	10.56%	10.08%	12.66%	15.66%	-1.00%	-	-
Horiz. %	81.50%	157.00%	142.00%	129.00%	114.50%	99.00%	100.00%	-
P/NAPS	1.39	0.62	0.71	0.72	0.85	1.10	1.22	2.19%
YoY %	124.19%	-12.68%	-1.39%	-15.29%	-22.73%	-9.84%	-	-
Horiz. %	113.93%	50.82%	58.20%	59.02%	69.67%	90.16%	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