[APM] YoY Quarter Result on 31-Mar-2006 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -27.98%

YoY- -6.94%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Quarter Result
Revenue	190,838	231,360	160,618	233,023	214,005	176,427	159,656	3.01%
YoY %	-17.51%	44.04%	-31.07%	8.89%	21.30%	10.50%	-	-
Horiz. %	119.53%	144.91%	100.60%	145.95%	134.04%	110.50%	100.00%	-
PBT	15,014	20,991	10,096	19,697	20,773	15,906	14,569	0.50%
YoY %	-28.47%	107.91%	-48.74%	-5.18%	30.60%	9.18%	-	-
Horiz. %	103.05%	144.08%	69.30%	135.20%	142.58%	109.18%	100.00%	-
Tax	-3,347	-4,314	-2,384	-4,573	-5,055	-4,119	-4,073	-3.21%
YoY %	22.42%	-80.96%	47.87%	9.54%	-22.72%	-1.13%	-	-
Horiz. %	82.18%	105.92%	58.53%	112.28%	124.11%	101.13%	100.00%	-
NP	11,667	16,677	7,712	15,124	15,718	11,787	10,496	1.77%
YoY %	-30.04%	116.25%	-49.01%	-3.78%	33.35%	12.30%	-	-
Horiz. %	111.16%	158.89%	73.48%	144.09%	149.75%	112.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,262	15,150	7,447	14,443	15,520	11,787	10,496	-0.37%
YoY %	-32.26%	103.44%	-48.44%	-6.94%	31.67%	12.30%	-	-
Horiz. %	97.77%	144.34%	70.95%	137.60%	147.87%	112.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	20.55%	23.61%	23.22%	24.33%	25.90%	27.96%	-
YoY %	8.47%	-12.96%	1.68%	-4.56%	-6.06%	-7.37%	-	-
Horiz. %	79.72%	73.50%	84.44%	83.05%	87.02%	92.63%	100.00%	-
Total Cost	179,171	214,683	152,906	217,899	198,287	164,640	149,160	3.09%
YoY %	-16.54%	40.40%	-29.83%	9.89%	20.44%	10.38%	-	-
Horiz. %	120.12%	143.93%	102.51%	146.08%	132.94%	110.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	601,088	588,946	544,511	402,873	464,996	415,063	378,706	7.99%
YoY %	2.06%	8.16%	35.16%	-13.36%	12.03%	9.60%	-	-
Horiz. %	158.72%	155.52%	143.78%	106.38%	122.79%	109.60%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	601,088	588,946	544,511	402,873	464,996	415,063	378,706	7.99%
YoY %	2.06%	8.16%	35.16%	-13.36%	12.03%	9.60%	-	-
Horiz. %	158.72%	155.52%	143.78%	106.38%	122.79%	109.60%	100.00%	-
NOSH	197,726	198,298	200,188	201,436	201,297	201,487	201,439	-0.30%
YoY %	-0.29%	-0.94%	-0.62%	0.07%	-0.09%	0.02%	-	-
Horiz. %	98.16%	98.44%	99.38%	100.00%	99.93%	100.02%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	6.11%	7.21%	4.80%	6.49%	7.34%	6.68%	6.57%	-
YoY %	-15.26%	50.21%	-26.04%	-11.58%	9.88%	1.67%	-	-
Horiz. %	93.00%	109.74%	73.06%	98.78%	111.72%	101.67%	100.00%	-
ROE	1.71%	2.57%	1.37%	3.59%	3.34%	2.84%	2.77%	-
YoY %	-33.46%	87.59%	-61.84%	7.49%	17.61%	2.53%	-	-
Horiz. %	61.73%	92.78%	49.46%	129.60%	120.58%	102.53%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	96.52	116.67	80.23	115.68	106.31	87.56	79.26	3.33%
YoY %	-17.27%	45.42%	-30.64%	8.81%	21.41%	10.47%	-	-
Horiz. %	121.78%	147.20%	101.22%	145.95%	134.13%	110.47%	100.00%	-
EPS	5.19	7.64	3.72	7.51	7.71	5.85	5.21	-0.06%
YoY %	-32.07%	105.38%	-50.47%	-2.59%	31.79%	12.28%	-	-
Horiz. %	99.62%	146.64%	71.40%	144.15%	147.98%	112.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.04	2.97	2.72	2.00	2.31	2.06	1.88	8.33%
YoY %	2.36%	9.19%	36.00%	-13.42%	12.14%	9.57%	-	-
Horiz. %	161.70%	157.98%	144.68%	106.38%	122.87%	109.57%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 201,436
RPS	94.66	114.76	79.67	115.59	106.15	87.51	79.19	3.01%
YoY %	-17.51%	44.04%	-31.08%	8.89%	21.30%	10.51%	-	-
Horiz. %	119.54%	144.92%	100.61%	145.97%	134.04%	110.51%	100.00%	-
EPS	5.09	7.51	3.69	7.16	7.70	5.85	5.21	-0.38%
YoY %	-32.22%	103.52%	-48.46%	-7.01%	31.62%	12.28%	-	-
Horiz. %	97.70%	144.15%	70.83%	137.43%	147.79%	112.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.9816	2.9214	2.701	1.9984	2.3065	2.0588	1.8785	7.99%
YoY %	2.06%	8.16%	35.16%	-13.36%	12.03%	9.60%	-	-
Horiz. %	158.72%	155.52%	143.78%	106.38%	122.78%	109.60%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.50	2.20	2.46	2.64	2.69	2.60	2.50	-
P/RPS	1.55	1.89	3.07	2.28	2.53	2.97	3.15	-11.13%
YoY %	-17.99%	-38.44%	34.65%	-9.88%	-14.81%	-5.71%	-	-
Horiz. %	49.21%	60.00%	97.46%	72.38%	80.32%	94.29%	100.00%	-
P/EPS	28.90	28.80	66.13	36.82	34.89	44.44	47.98	-8.09%
YoY %	0.35%	-56.45%	79.60%	5.53%	-21.49%	-7.38%	-	-
Horiz. %	60.23%	60.03%	137.83%	76.74%	72.72%	92.62%	100.00%	-
EY	3.46	3.47	1.51	2.72	2.87	2.25	2.08	8.84%
YoY %	-0.29%	129.80%	-44.49%	-5.23%	27.56%	8.17%	-	-
Horiz. %	166.35%	166.83%	72.60%	130.77%	137.98%	108.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.74	0.90	1.32	1.16	1.26	1.33	-15.31%
YoY %	-33.78%	-17.78%	-31.82%	13.79%	-7.94%	-5.26%	-	-
Horiz. %	36.84%	55.64%	67.67%	99.25%	87.22%	94.74%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	28/05/08	24/05/07	25/05/06	19/05/05	31/05/04	21/05/03	-
Price	1.80	2.16	2.44	2.70	2.42	2.54	2.50	-
P/RPS	1.86	1.85	3.04	2.33	2.28	2.90	3.15	-8.39%
YoY %	0.54%	-39.14%	30.47%	2.19%	-21.38%	-7.94%	-	-
Horiz. %	59.05%	58.73%	96.51%	73.97%	72.38%	92.06%	100.00%	-
P/EPS	34.68	28.27	65.59	37.66	31.39	43.42	47.98	-5.26%
YoY %	22.67%	-56.90%	74.16%	19.97%	-27.71%	-9.50%	-	-
Horiz. %	72.28%	58.92%	136.70%	78.49%	65.42%	90.50%	100.00%	-
EY	2.88	3.54	1.52	2.66	3.19	2.30	2.08	5.56%
YoY %	-18.64%	132.89%	-42.86%	-16.61%	38.70%	10.58%	-	-
Horiz. %	138.46%	170.19%	73.08%	127.88%	153.37%	110.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.73	0.90	1.35	1.05	1.23	1.33	-12.65%
YoY %	-19.18%	-18.89%	-33.33%	28.57%	-14.63%	-7.52%	-	-
Horiz. %	44.36%	54.89%	67.67%	101.50%	78.95%	92.48%	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