[APM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

13-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 16.9%

YoY- 27.01%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Quarter Result
Revenue	223,327	234,468	210,607	242,844	206,872	155,182	172,373	4.40%
YoY %	-4.75%	11.33%	-13.27%	17.39%	33.31%	-9.97%	-	-
Horiz. %	129.56%	136.02%	122.18%	140.88%	120.01%	90.03%	100.00%	-
PBT	13,746	26,445	17,928	22,981	20,010	13,255	15,580	-2.06%
YoY %	-48.02%	47.51%	-21.99%	14.85%	50.96%	-14.92%	-	-
Horiz. %	88.23%	169.74%	115.07%	147.50%	128.43%	85.08%	100.00%	-
Tax	-6,397	-6,552	-6,398	-1,043	-4,221	-3,383	-2,174	19.68%
YoY %	2.37%	-2.41%	-513.42%	75.29%	-24.77%	-55.61%	-	-
Horiz. %	294.25%	301.38%	294.30%	47.98%	194.16%	155.61%	100.00%	-
NP	7,349	19,893	11,530	21,938	15,789	9,872	13,406	-9.52%
YoY %	-63.06%	72.53%	-47.44%	38.94%	59.94%	-26.36%	-	-
Horiz. %	54.82%	148.39%	86.01%	163.64%	117.78%	73.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,054	18,134	10,305	20,054	15,789	9,872	13,406	-14.99%
YoY %	-72.13%	75.97%	-48.61%	27.01%	59.94%	-26.36%	-	-
Horiz. %	37.70%	135.27%	76.87%	149.59%	117.78%	73.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.54%	24.78%	35.69%	4.54%	21.09%	25.52%	13.95%	-
YoY %	87.81%	-30.57%	686.12%	-78.47%	-17.36%	82.94%	-	-
Horiz. %	333.62%	177.63%	255.84%	32.54%	151.18%	182.94%	100.00%	-
Total Cost	215,978	214,575	199,077	220,906	191,083	145,310	158,967	5.23%
YoY %	0.65%	7.78%	-9.88%	15.61%	31.50%	-8.59%	-	-
Horiz. %	135.86%	134.98%	125.23%	138.96%	120.20%	91.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	600,534	569,415	537,303	503,363	449,100	402,938	368,916	8.45%
YoY %	5.47%	5.98%	6.74%	12.08%	11.46%	9.22%	-	-
Horiz. %	162.78%	154.35%	145.64%	136.44%	121.74%	109.22%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	17,837	17,856	16,038	16,107	14,097	12,088	14,111	3.97%
YoY %	-0.11%	11.34%	-0.43%	14.26%	16.62%	-14.34%	-	-
Horiz. %	126.40%	126.54%	113.66%	114.14%	99.90%	85.66%	100.00%	-
Div Payout %	352.94%	98.47%	155.64%	80.32%	89.29%	122.45%	105.26%	-
YoY %	258.42%	-36.73%	93.77%	-10.05%	-27.08%	16.33%	-	-
Horiz. %	335.30%	93.55%	147.86%	76.31%	84.83%	116.33%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	600,534	569,415	537,303	503,363	449,100	402,938	368,916	8.45%
YoY %	5.47%	5.98%	6.74%	12.08%	11.46%	9.22%	-	-
Horiz. %	162.78%	154.35%	145.64%	136.44%	121.74%	109.22%	100.00%	-
NOSH	198,196	198,402	200,486	201,345	201,390	201,469	201,593	-0.28%
YoY %	-0.10%	-1.04%	-0.43%	-0.02%	-0.04%	-0.06%	-	-
Horiz. %	98.31%	98.42%	99.45%	99.88%	99.90%	99.94%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	3.29%	8.48%	5.47%	9.03%	7.63%	6.36%	7.78%	-
YoY %	-61.20%	55.03%	-39.42%	18.35%	19.97%	-18.25%	-	-
Horiz. %	42.29%	109.00%	70.31%	116.07%	98.07%	81.75%	100.00%	-
ROE	0.84%	3.18%	1.92%	3.98%	3.52%	2.45%	3.63%	-
YoY %	-73.58%	65.63%	-51.76%	13.07%	43.67%	-32.51%	-	-
Horiz. %	23.14%	87.60%	52.89%	109.64%	96.97%	67.49%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	112.68	118.18	105.05	120.61	102.72	77.03	85.51	4.70%
YoY %	-4.65%	12.50%	-12.90%	17.42%	33.35%	-9.92%	-	-
Horiz. %	131.77%	138.21%	122.85%	141.05%	120.13%	90.08%	100.00%	-
EPS	2.55	9.14	5.14	9.96	7.84	4.90	6.65	-14.75%
YoY %	-72.10%	77.82%	-48.39%	27.04%	60.00%	-26.32%	-	-
Horiz. %	38.35%	137.44%	77.29%	149.77%	117.89%	73.68%	100.00%	-
DPS	9.00	9.00	8.00	8.00	7.00	6.00	7.00	4.27%
YoY %	0.00%	12.50%	0.00%	14.29%	16.67%	-14.29%	-	-
Horiz. %	128.57%	128.57%	114.29%	114.29%	100.00%	85.71%	100.00%	-
NAPS	3.03	2.87	2.68	2.50	2.23	2.00	1.83	8.75%
YoY %	5.57%	7.09%	7.20%	12.11%	11.50%	9.29%	-	-
Horiz. %	165.57%	156.83%	146.45%	136.61%	121.86%	109.29%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 201,345
RPS	110.78	116.30	104.47	120.46	102.62	76.98	85.50	4.40%
YoY %	-4.75%	11.32%	-13.27%	17.38%	33.31%	-9.96%	-	-
Horiz. %	129.57%	136.02%	122.19%	140.89%	120.02%	90.04%	100.00%	-
EPS	2.51	9.00	5.11	9.95	7.83	4.90	6.65	-14.97%
YoY %	-72.11%	76.13%	-48.64%	27.08%	59.80%	-26.32%	-	-
Horiz. %	37.74%	135.34%	76.84%	149.62%	117.74%	73.68%	100.00%	-
DPS	8.85	8.86	7.96	7.99	6.99	6.00	7.00	3.98%
YoY %	-0.11%	11.31%	-0.38%	14.31%	16.50%	-14.29%	-	-
Horiz. %	126.43%	126.57%	113.71%	114.14%	99.86%	85.71%	100.00%	-
NAPS	2.9788	2.8245	2.6652	2.4968	2.2277	1.9987	1.8299	8.45%
YoY %	5.46%	5.98%	6.74%	12.08%	11.46%	9.22%	-	-
Horiz. %	162.78%	154.35%	145.65%	136.44%	121.74%	109.22%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	1.49	2.33	2.29	2.52	2.55	2.80	3.04	-
P/RPS	1.32	1.97	2.18	2.09	2.48	3.64	3.56	-15.22%
YoY %	-32.99%	-9.63%	4.31%	-15.73%	-31.87%	2.25%	-	-
Horiz. %	37.08%	55.34%	61.24%	58.71%	69.66%	102.25%	100.00%	-
P/EPS	58.43	25.49	44.55	25.30	32.53	57.14	45.71	4.17%
YoY %	129.23%	-42.78%	76.09%	-22.23%	-43.07%	25.01%	-	-
Horiz. %	127.83%	55.76%	97.46%	55.35%	71.17%	125.01%	100.00%	-
EY	1.71	3.92	2.24	3.95	3.07	1.75	2.19	-4.03%
YoY %	-56.38%	75.00%	-43.29%	28.66%	75.43%	-20.09%	-	-
Horiz. %	78.08%	179.00%	102.28%	180.37%	140.18%	79.91%	100.00%	-
DY	6.04	3.86	3.49	3.17	2.75	2.14	2.30	17.44%
YoY %	56.48%	10.60%	10.09%	15.27%	28.50%	-6.96%	-	-
Horiz. %	262.61%	167.83%	151.74%	137.83%	119.57%	93.04%	100.00%	-
P/NAPS	0.49	0.81	0.85	1.01	1.14	1.40	1.66	-18.38%
YoY %	-39.51%	-4.71%	-15.84%	-11.40%	-18.57%	-15.66%	-	-
Horiz. %	29.52%	48.80%	51.20%	60.84%	68.67%	84.34%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	26/02/08	22/02/07	23/02/06	28/02/05	25/02/04	26/02/03	-
Price	1.53	2.05	2.54	2.42	2.50	2.73	2.86	-
P/RPS	1.36	1.73	2.42	2.01	2.43	3.54	3.34	-13.89%
YoY %	-21.39%	-28.51%	20.40%	-17.28%	-31.36%	5.99%	-	-
Horiz. %	40.72%	51.80%	72.46%	60.18%	72.75%	105.99%	100.00%	-
P/EPS	60.00	22.43	49.42	24.30	31.89	55.71	43.01	5.69%
YoY %	167.50%	-54.61%	103.37%	-23.80%	-42.76%	29.53%	-	-
Horiz. %	139.50%	52.15%	114.90%	56.50%	74.15%	129.53%	100.00%	-
EY	1.67	4.46	2.02	4.12	3.14	1.79	2.33	-5.39%
YoY %	-62.56%	120.79%	-50.97%	31.21%	75.42%	-23.18%	-	-
Horiz. %	71.67%	191.42%	86.70%	176.82%	134.76%	76.82%	100.00%	-
DY	5.88	4.39	3.15	3.31	2.80	2.20	2.45	15.69%
YoY %	33.94%	39.37%	-4.83%	18.21%	27.27%	-10.20%	-	-
Horiz. %	240.00%	179.18%	128.57%	135.10%	114.29%	89.80%	100.00%	-
P/NAPS	0.50	0.71	0.95	0.97	1.12	1.37	1.56	-17.25%
YoY %	-29.58%	-25.26%	-2.06%	-13.39%	-18.25%	-12.18%	-	-
Horiz. %	32.05%	45.51%	60.90%	62.18%	71.79%	87.82%	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