[APM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

18-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 63.2%

YoY- 10.48%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Cumulative Result
Revenue	604,775	689,210	727,802	582,177	509,217	523,665	510,397	2.86%
YoY %	-12.25%	-5.30%	25.01%	14.33%	-2.76%	2.60%	-	-
Horiz. %	118.49%	135.03%	142.60%	114.06%	99.77%	102.60%	100.00%	-
PBT	52,063	62,150	66,940	56,821	51,226	76,006	59,037	-2.07%
YoY %	-16.23%	-7.16%	17.81%	10.92%	-32.60%	28.74%	-	-
Horiz. %	88.19%	105.27%	113.39%	96.25%	86.77%	128.74%	100.00%	-
Tax	-12,620	-14,683	-16,916	-13,942	-12,416	-17,825	-15,613	-3.48%
YoY %	14.05%	13.20%	-21.33%	-12.29%	30.35%	-14.17%	-	-
Horiz. %	80.83%	94.04%	108.35%	89.30%	79.52%	114.17%	100.00%	-
NP	39,443	47,467	50,024	42,879	38,810	58,181	43,424	-1.58%
YoY %	-16.90%	-5.11%	16.66%	10.48%	-33.29%	33.98%	-	-
Horiz. %	90.83%	109.31%	115.20%	98.74%	89.37%	133.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,604	45,208	50,020	42,879	38,810	58,181	43,424	-3.25%
YoY %	-21.24%	-9.62%	16.65%	10.48%	-33.29%	33.98%	-	-
Horiz. %	81.99%	104.11%	115.19%	98.74%	89.37%	133.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.24%	23.63%	25.27%	24.54%	24.24%	23.45%	26.45%	-
YoY %	2.58%	-6.49%	2.97%	1.24%	3.37%	-11.34%	-	-
Horiz. %	91.64%	89.34%	95.54%	92.78%	91.64%	88.66%	100.00%	-
Total Cost	565,332	641,743	677,778	539,298	470,407	465,484	466,973	3.23%
YoY %	-11.91%	-5.32%	25.68%	14.64%	1.06%	-0.32%	-	-
Horiz. %	121.06%	137.43%	145.14%	115.49%	100.74%	99.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	553,130	529,136	481,271	432,816	400,788	354,811	304,411	10.46%
YoY %	4.53%	9.95%	11.20%	7.99%	12.96%	16.56%	-	-
Horiz. %	181.70%	173.82%	158.10%	142.18%	131.66%	116.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	9,984	10,059	10,068	10,065	10,070	18,143	10,079	-0.15%
YoY %	-0.75%	-0.09%	0.03%	-0.05%	-44.50%	80.01%	-	-
Horiz. %	99.06%	99.80%	99.89%	99.86%	99.91%	180.01%	100.00%	-
Div Payout %	28.04%	22.25%	20.13%	23.47%	25.95%	31.19%	23.21%	-
YoY %	26.02%	10.53%	-14.23%	-9.56%	-16.80%	34.38%	-	-
Horiz. %	120.81%	95.86%	86.73%	101.12%	111.81%	134.38%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	553,130	529,136	481,271	432,816	400,788	354,811	304,411	10.46%
YoY %	4.53%	9.95%	11.20%	7.99%	12.96%	16.56%	-	-
Horiz. %	181.70%	173.82%	158.10%	142.18%	131.66%	116.56%	100.00%	-
NOSH	199,685	201,192	201,368	201,309	201,401	201,597	201,597	-0.15%
YoY %	-0.75%	-0.09%	0.03%	-0.05%	-0.10%	0.00%	-	-
Horiz. %	99.05%	99.80%	99.89%	99.86%	99.90%	100.00%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	6.52%	6.89%	6.87%	7.37%	7.62%	11.11%	8.51%	-
YoY %	-5.37%	0.29%	-6.78%	-3.28%	-31.41%	30.55%	-	-
Horiz. %	76.62%	80.96%	80.73%	86.60%	89.54%	130.55%	100.00%	-
ROE	6.44%	8.54%	10.39%	9.91%	9.68%	16.40%	14.26%	-
YoY %	-24.59%	-17.81%	4.84%	2.38%	-40.98%	15.01%	-	-
Horiz. %	45.16%	59.89%	72.86%	69.50%	67.88%	115.01%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	302.86	342.56	361.43	289.19	252.84	259.76	253.18	3.02%
YoY %	-11.59%	-5.22%	24.98%	14.38%	-2.66%	2.60%	-	-
Horiz. %	119.62%	135.30%	142.76%	114.22%	99.87%	102.60%	100.00%	-
EPS	17.83	22.47	24.84	21.30	19.27	28.86	21.54	-3.09%
YoY %	-20.65%	-9.54%	16.62%	10.53%	-33.23%	33.98%	-	-
Horiz. %	82.78%	104.32%	115.32%	98.89%	89.46%	133.98%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	9.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-44.44%	80.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	180.00%	100.00%	-
NAPS	2.77	2.63	2.39	2.15	1.99	1.76	1.51	10.63%
YoY %	5.32%	10.04%	11.16%	8.04%	13.07%	16.56%	-	-
Horiz. %	183.44%	174.17%	158.28%	142.38%	131.79%	116.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 201,272
RPS	299.99	341.87	361.01	288.78	252.59	259.75	253.17	2.86%
YoY %	-12.25%	-5.30%	25.01%	14.33%	-2.76%	2.60%	-	-
Horiz. %	118.49%	135.04%	142.60%	114.07%	99.77%	102.60%	100.00%	-
EPS	17.66	22.42	24.81	21.27	19.25	28.86	21.54	-3.25%
YoY %	-21.23%	-9.63%	16.64%	10.49%	-33.30%	33.98%	-	-
Horiz. %	81.99%	104.09%	115.18%	98.75%	89.37%	133.98%	100.00%	-
DPS	4.95	4.99	4.99	4.99	5.00	9.00	5.00	-0.16%
YoY %	-0.80%	0.00%	0.00%	-0.20%	-44.44%	80.00%	-	-
Horiz. %	99.00%	99.80%	99.80%	99.80%	100.00%	180.00%	100.00%	-
NAPS	2.7437	2.6247	2.3873	2.1469	1.988	1.76	1.51	10.46%
YoY %	4.53%	9.94%	11.20%	7.99%	12.95%	16.56%	-	-
Horiz. %	181.70%	173.82%	158.10%	142.18%	131.66%	116.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	2.01	2.29	2.54	2.43	2.73	2.85	1.66	-
P/RPS	0.66	0.67	0.70	0.84	1.08	1.10	0.66	0.00%
YoY %	-1.49%	-4.29%	-16.67%	-22.22%	-1.82%	66.67%	-	-
Horiz. %	100.00%	101.52%	106.06%	127.27%	163.64%	166.67%	100.00%	-
P/EPS	11.27	10.19	10.23	11.41	14.17	9.88	7.71	6.52%
YoY %	10.60%	-0.39%	-10.34%	-19.48%	43.42%	28.15%	-	-
Horiz. %	146.17%	132.17%	132.68%	147.99%	183.79%	128.15%	100.00%	-
EY	8.87	9.81	9.78	8.77	7.06	10.13	12.98	-6.14%
YoY %	-9.58%	0.31%	11.52%	24.22%	-30.31%	-21.96%	-	-
Horiz. %	68.34%	75.58%	75.35%	67.57%	54.39%	78.04%	100.00%	-
DY	2.49	2.18	1.97	2.06	1.83	3.16	3.01	-3.11%
YoY %	14.22%	10.66%	-4.37%	12.57%	-42.09%	4.98%	-	-
Horiz. %	82.72%	72.43%	65.45%	68.44%	60.80%	104.98%	100.00%	-
P/NAPS	0.73	0.87	1.06	1.13	1.37	1.62	1.10	-6.60%
YoY %	-16.09%	-17.92%	-6.19%	-17.52%	-15.43%	47.27%	-	-
Horiz. %	66.36%	79.09%	96.36%	102.73%	124.55%	147.27%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	16/11/07	16/11/06	16/11/05	18/11/04	14/11/03	12/11/02	19/11/01	-
Price	2.33	2.25	2.60	2.40	2.78	2.99	1.90	-
P/RPS	0.77	0.66	0.72	0.83	1.10	1.15	0.75	0.43%
YoY %	16.67%	-8.33%	-13.25%	-24.55%	-4.35%	53.33%	-	-
Horiz. %	102.67%	88.00%	96.00%	110.67%	146.67%	153.33%	100.00%	-
P/EPS	13.07	10.01	10.47	11.27	14.43	10.36	8.82	6.77%
YoY %	30.57%	-4.39%	-7.10%	-21.90%	39.29%	17.46%	-	-
Horiz. %	148.19%	113.49%	118.71%	127.78%	163.61%	117.46%	100.00%	-
EY	7.65	9.99	9.55	8.87	6.93	9.65	11.34	-6.34%
YoY %	-23.42%	4.61%	7.67%	27.99%	-28.19%	-14.90%	-	-
Horiz. %	67.46%	88.10%	84.22%	78.22%	61.11%	85.10%	100.00%	-
DY	2.15	2.22	1.92	2.08	1.80	3.01	2.63	-3.30%
YoY %	-3.15%	15.63%	-7.69%	15.56%	-40.20%	14.45%	-	-
Horiz. %	81.75%	84.41%	73.00%	79.09%	68.44%	114.45%	100.00%	-
P/NAPS	0.84	0.86	1.09	1.12	1.40	1.70	1.26	-6.53%
YoY %	-2.33%	-21.10%	-2.68%	-20.00%	-17.65%	34.92%	-	-
Horiz. %	66.67%	68.25%	86.51%	88.89%	111.11%	134.92%	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