[APM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 71.18%

YoY- 17.9%

Quarter Report

APM.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	278,461	277,360	314,308	213,013	239,137	217,382	237,667	2.67%
YoY %	0.40%	-11.76%	47.55%	-10.92%	10.01%	-8.54%	-	-
Horiz. %	117.16%	116.70%	132.25%	89.63%	100.62%	91.46%	100.00%	-
PBT	42,305	41,078	54,133	25,218	22,139	20,657	21,358	12.05%
YoY %	2.99%	-24.12%	114.66%	13.91%	7.17%	-3.28%	-	-
Horiz. %	198.08%	192.33%	253.46%	118.07%	103.66%	96.72%	100.00%	-
Tax	-10,129	-9,238	-13,164	-4,771	-5,975	-4,966	-5,084	12.16%
YoY %	-9.64%	29.82%	-175.92%	20.15%	-20.32%	2.32%	-	-
Horiz. %	199.23%	181.71%	258.93%	93.84%	117.53%	97.68%	100.00%	-
NP	32,176	31,840	40,969	20,447	16,164	15,691	16,274	12.01%
YoY %	1.06%	-22.28%	100.37%	26.50%	3.01%	-3.58%	-	-
Horiz. %	197.71%	195.65%	251.75%	125.64%	99.32%	96.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,517	28,069	36,546	17,567	14,900	13,861	15,354	11.49%
YoY %	5.16%	-23.20%	108.04%	17.90%	7.50%	-9.72%	-	-
Horiz. %	192.24%	182.81%	238.02%	114.41%	97.04%	90.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.94%	22.49%	24.32%	18.92%	26.99%	24.04%	23.80%	-
YoY %	6.45%	-7.52%	28.54%	-29.90%	12.27%	1.01%	-	-
Horiz. %	100.59%	94.50%	102.18%	79.50%	113.40%	101.01%	100.00%	-
Total Cost	246,285	245,520	273,339	192,566	222,973	201,691	221,393	1.79%
YoY %	0.31%	-10.18%	41.95%	-13.64%	10.55%	-8.90%	-	-
Horiz. %	111.24%	110.90%	123.46%	86.98%	100.71%	91.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	855,366	775,127	688,661	607,254	589,667	538,038	513,141	8.88%
YoY %	10.35%	12.56%	13.41%	2.98%	9.60%	4.85%	-	-
Horiz. %	166.69%	151.06%	134.21%	118.34%	114.91%	104.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	19,573	19,573	15,651	11,829	11,872	10,000	10,061	11.71%
YoY %	0.00%	25.06%	32.31%	-0.36%	18.72%	-0.61%	-	-
Horiz. %	194.54%	194.54%	155.56%	117.57%	118.00%	99.39%	100.00%	-
Div Payout %	66.31%	69.74%	42.83%	67.34%	79.68%	72.15%	65.53%	-
YoY %	-4.92%	62.83%	-36.40%	-15.49%	10.44%	10.10%	-	-
Horiz. %	101.19%	106.42%	65.36%	102.76%	121.59%	110.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	855,366	775,127	688,661	607,254	589,667	538,038	513,141	8.88%
YoY %	10.35%	12.56%	13.41%	2.98%	9.60%	4.85%	-	-
Horiz. %	166.69%	151.06%	134.21%	118.34%	114.91%	104.85%	100.00%	-
NOSH	195,736	195,739	195,642	197,160	197,875	200,014	201,231	-0.45%
YoY %	-0.00%	0.05%	-0.77%	-0.36%	-1.07%	-0.60%	-	-
Horiz. %	97.27%	97.27%	97.22%	97.98%	98.33%	99.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.55%	11.48%	13.03%	9.60%	6.76%	7.22%	6.85%	-
YoY %	0.61%	-11.90%	35.73%	42.01%	-6.37%	5.40%	-	-
Horiz. %	168.61%	167.59%	190.22%	140.15%	98.69%	105.40%	100.00%	-
ROE	3.45%	3.62%	5.31%	2.89%	2.53%	2.58%	2.99%	-
YoY %	-4.70%	-31.83%	83.74%	14.23%	-1.94%	-13.71%	-	-
Horiz. %	115.38%	121.07%	177.59%	96.66%	84.62%	86.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	142.26	141.70	160.65	108.04	120.85	108.68	118.11	3.14%
YoY %	0.40%	-11.80%	48.69%	-10.60%	11.20%	-7.98%	-	-
Horiz. %	120.45%	119.97%	136.02%	91.47%	102.32%	92.02%	100.00%	-
EPS	15.08	14.34	18.68	8.91	7.53	6.93	7.77	11.67%
YoY %	5.16%	-23.23%	109.65%	18.33%	8.66%	-10.81%	-	-
Horiz. %	194.08%	184.56%	240.41%	114.67%	96.91%	89.19%	100.00%	-
DPS	10.00	10.00	8.00	6.00	6.00	5.00	5.00	12.23%
YoY %	0.00%	25.00%	33.33%	0.00%	20.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	160.00%	120.00%	120.00%	100.00%	100.00%	-
NAPS	4.37	3.96	3.52	3.08	2.98	2.69	2.55	9.38%
YoY %	10.35%	12.50%	14.29%	3.36%	10.78%	5.49%	-	-
Horiz. %	171.37%	155.29%	138.04%	120.78%	116.86%	105.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 197,160
RPS	138.13	137.58	155.91	105.66	118.62	107.83	117.89	2.67%
YoY %	0.40%	-11.76%	47.56%	-10.93%	10.01%	-8.53%	-	-
Horiz. %	117.17%	116.70%	132.25%	89.63%	100.62%	91.47%	100.00%	-
EPS	14.64	13.92	18.13	8.71	7.39	6.88	7.62	11.48%
YoY %	5.17%	-23.22%	108.15%	17.86%	7.41%	-9.71%	-	-
Horiz. %	192.13%	182.68%	237.93%	114.30%	96.98%	90.29%	100.00%	-
DPS	9.71	9.71	7.76	5.87	5.89	4.96	4.99	11.72%
YoY %	0.00%	25.13%	32.20%	-0.34%	18.75%	-0.60%	-	-
Horiz. %	194.59%	194.59%	155.51%	117.64%	118.04%	99.40%	100.00%	-
NAPS	4.2429	3.8449	3.416	3.0122	2.9249	2.6688	2.5453	8.88%
YoY %	10.35%	12.56%	13.41%	2.98%	9.60%	4.85%	-	-
Horiz. %	166.70%	151.06%	134.21%	118.34%	114.91%	104.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.74	4.88	4.16	1.80	2.05	2.35	2.54	-
P/RPS	3.33	3.44	2.59	1.67	1.70	2.16	2.15	7.55%
YoY %	-3.20%	32.82%	55.09%	-1.76%	-21.30%	0.47%	-	-
Horiz. %	154.88%	160.00%	120.47%	77.67%	79.07%	100.47%	100.00%	-
P/EPS	31.43	34.03	22.27	20.20	27.22	33.91	33.29	-0.95%
YoY %	-7.64%	52.81%	10.25%	-25.79%	-19.73%	1.86%	-	-
Horiz. %	94.41%	102.22%	66.90%	60.68%	81.77%	101.86%	100.00%	-
EY	3.18	2.94	4.49	4.95	3.67	2.95	3.00	0.97%
YoY %	8.16%	-34.52%	-9.29%	34.88%	24.41%	-1.67%	-	-
Horiz. %	106.00%	98.00%	149.67%	165.00%	122.33%	98.33%	100.00%	-
DY	2.11	2.05	1.92	3.33	2.93	2.13	1.97	1.14%
YoY %	2.93%	6.77%	-42.34%	13.65%	37.56%	8.12%	-	-
Horiz. %	107.11%	104.06%	97.46%	169.04%	148.73%	108.12%	100.00%	-
P/NAPS	1.08	1.23	1.18	0.58	0.69	0.87	1.00	1.28%
YoY %	-12.20%	4.24%	103.45%	-15.94%	-20.69%	-13.00%	-	-
Horiz. %	108.00%	123.00%	118.00%	58.00%	69.00%	87.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	18/08/10	21/08/09	28/08/08	16/08/07	14/09/06	-
Price	5.00	4.90	4.91	1.91	2.11	1.94	2.18	-
P/RPS	3.51	3.46	3.06	1.77	1.75	1.79	1.85	11.25%
YoY %	1.45%	13.07%	72.88%	1.14%	-2.23%	-3.24%	-	-
Horiz. %	189.73%	187.03%	165.41%	95.68%	94.59%	96.76%	100.00%	-
P/EPS	33.16	34.17	26.28	21.44	28.02	27.99	28.57	2.51%
YoY %	-2.96%	30.02%	22.57%	-23.48%	0.11%	-2.03%	-	-
Horiz. %	116.07%	119.60%	91.98%	75.04%	98.07%	97.97%	100.00%	-
EY	3.02	2.93	3.80	4.66	3.57	3.57	3.50	-2.42%
YoY %	3.07%	-22.89%	-18.45%	30.53%	0.00%	2.00%	-	-
Horiz. %	86.29%	83.71%	108.57%	133.14%	102.00%	102.00%	100.00%	-
DY	2.00	2.04	1.63	3.14	2.84	2.58	2.29	-2.22%
YoY %	-1.96%	25.15%	-48.09%	10.56%	10.08%	12.66%	-	-
Horiz. %	87.34%	89.08%	71.18%	137.12%	124.02%	112.66%	100.00%	-
P/NAPS	1.14	1.24	1.39	0.62	0.71	0.72	0.85	5.00%
YoY %	-8.06%	-10.79%	124.19%	-12.68%	-1.39%	-15.29%	-	-
Horiz. %	134.12%	145.88%	163.53%	72.94%	83.53%	84.71%	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