[APM] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

17-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 2.83%

YoY- 39.95%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	1,163,671	1,159,849	872,924	954,667	815,382	932,054	914,895	4.08%
YoY %	0.33%	32.87%	-8.56%	17.08%	-12.52%	1.88%	-	-
Horiz. %	127.19%	126.77%	95.41%	104.35%	89.12%	101.88%	100.00%	-
PBT	175,782	168,964	84,197	93,094	69,991	85,130	86,888	12.45%
YoY %	4.04%	100.68%	-9.56%	33.01%	-17.78%	-2.02%	-	-
Horiz. %	202.31%	194.46%	96.90%	107.14%	80.55%	97.98%	100.00%	-
Tax	-44,342	-35,144	-22,901	-22,978	-19,018	-15,726	-21,075	13.19%
YoY %	-26.17%	-53.46%	0.34%	-20.82%	-20.93%	25.38%	-	-
Horiz. %	210.40%	166.76%	108.66%	109.03%	90.24%	74.62%	100.00%	-
NP	131,440	133,820	61,296	70,116	50,973	69,404	65,813	12.21%
YoY %	-1.78%	118.32%	-12.58%	37.56%	-26.56%	5.46%	-	-
Horiz. %	199.72%	203.33%	93.14%	106.54%	77.45%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,011	119,603	52,249	64,249	45,909	65,261	65,809	9.42%
YoY %	-5.51%	128.91%	-18.68%	39.95%	-29.65%	-0.83%	-	-
Horiz. %	171.73%	181.74%	79.39%	97.63%	69.76%	99.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	20.80%	27.20%	24.68%	27.17%	18.47%	24.26%	-
YoY %	21.30%	-23.53%	10.21%	-9.16%	47.10%	-23.87%	-	-
Horiz. %	104.00%	85.74%	112.12%	101.73%	112.00%	76.13%	100.00%	-
Total Cost	1,032,231	1,026,029	811,628	884,551	764,409	862,650	849,082	3.30%
YoY %	0.60%	26.42%	-8.24%	15.72%	-11.39%	1.60%	-	-
Horiz. %	121.57%	120.84%	95.59%	104.18%	90.03%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	788,862	706,515	620,578	597,491	551,530	529,090	481,225	8.58%
YoY %	11.66%	13.85%	3.86%	8.33%	4.24%	9.95%	-	-
Horiz. %	163.93%	146.82%	128.96%	124.16%	114.61%	109.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	19,573	35,248	29,667	29,728	26,039	26,169	24,169	-3.45%
YoY %	-44.47%	18.81%	-0.21%	14.17%	-0.50%	8.28%	-	-
Horiz. %	80.98%	145.84%	122.75%	123.00%	107.74%	108.28%	100.00%	-
Div Payout %	17.32%	29.47%	56.78%	46.27%	56.72%	40.10%	36.73%	-
YoY %	-41.23%	-48.10%	22.71%	-18.42%	41.45%	9.18%	-	-
Horiz. %	47.15%	80.23%	154.59%	125.97%	154.42%	109.18%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	788,862	706,515	620,578	597,491	551,530	529,090	481,225	8.58%
YoY %	11.66%	13.85%	3.86%	8.33%	4.24%	9.95%	-	-
Horiz. %	163.93%	146.82%	128.96%	124.16%	114.61%	109.95%	100.00%	-
NOSH	195,747	195,710	197,009	197,844	199,108	201,174	201,349	-0.46%
YoY %	0.02%	-0.66%	-0.42%	-0.63%	-1.03%	-0.09%	-	-
Horiz. %	97.22%	97.20%	97.84%	98.26%	98.89%	99.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	11.30%	11.54%	7.02%	7.34%	6.25%	7.45%	7.19%	-
YoY %	-2.08%	64.39%	-4.36%	17.44%	-16.11%	3.62%	-	-
Horiz. %	157.16%	160.50%	97.64%	102.09%	86.93%	103.62%	100.00%	-
ROE	14.33%	16.93%	8.42%	10.75%	8.32%	12.33%	13.68%	-
YoY %	-15.36%	101.07%	-21.67%	29.21%	-32.52%	-9.87%	-	-
Horiz. %	104.75%	123.76%	61.55%	78.58%	60.82%	90.13%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	594.48	592.63	443.09	482.53	409.52	463.31	454.38	4.57%
YoY %	0.31%	33.75%	-8.17%	17.83%	-11.61%	1.97%	-	-
Horiz. %	130.83%	130.43%	97.52%	106.20%	90.13%	101.97%	100.00%	-
EPS	57.73	61.11	26.52	32.47	23.06	32.44	32.68	9.94%
YoY %	-5.53%	130.43%	-18.32%	40.81%	-28.91%	-0.73%	-	-
Horiz. %	176.65%	187.00%	81.15%	99.36%	70.56%	99.27%	100.00%	-
DPS	10.00	18.00	15.00	15.00	13.00	13.00	12.00	-2.99%
YoY %	-44.44%	20.00%	0.00%	15.38%	0.00%	8.33%	-	-
Horiz. %	83.33%	150.00%	125.00%	125.00%	108.33%	108.33%	100.00%	-
NAPS	4.03	3.61	3.15	3.02	2.77	2.63	2.39	9.09%
YoY %	11.63%	14.60%	4.30%	9.03%	5.32%	10.04%	-	-
Horiz. %	168.62%	151.05%	131.80%	126.36%	115.90%	110.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 197,844
RPS	577.22	575.32	433.00	473.55	404.46	462.33	453.82	4.08%
YoY %	0.33%	32.87%	-8.56%	17.08%	-12.52%	1.88%	-	-
Horiz. %	127.19%	126.77%	95.41%	104.35%	89.12%	101.88%	100.00%	-
EPS	56.06	59.33	25.92	31.87	22.77	32.37	32.64	9.42%
YoY %	-5.51%	128.90%	-18.67%	39.96%	-29.66%	-0.83%	-	-
Horiz. %	171.75%	181.77%	79.41%	97.64%	69.76%	99.17%	100.00%	-
DPS	9.71	17.48	14.72	14.75	12.92	12.98	11.99	-3.45%
YoY %	-44.45%	18.75%	-0.20%	14.16%	-0.46%	8.26%	-	-
Horiz. %	80.98%	145.79%	122.77%	123.02%	107.76%	108.26%	100.00%	-
NAPS	3.913	3.5045	3.0783	2.9637	2.7358	2.6245	2.387	8.58%
YoY %	11.66%	13.85%	3.87%	8.33%	4.24%	9.95%	-	-
Horiz. %	163.93%	146.82%	128.96%	124.16%	114.61%	109.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	4.50	4.73	2.14	1.85	2.01	2.29	2.54	-
P/RPS	0.76	0.80	0.48	0.38	0.49	0.49	0.56	5.21%
YoY %	-5.00%	66.67%	26.32%	-22.45%	0.00%	-12.50%	-	-
Horiz. %	135.71%	142.86%	85.71%	67.86%	87.50%	87.50%	100.00%	-
P/EPS	7.79	7.74	8.07	5.70	8.72	7.06	7.77	0.04%
YoY %	0.65%	-4.09%	41.58%	-34.63%	23.51%	-9.14%	-	-
Horiz. %	100.26%	99.61%	103.86%	73.36%	112.23%	90.86%	100.00%	-
EY	12.83	12.92	12.39	17.55	11.47	14.17	12.87	-0.05%
YoY %	-0.70%	4.28%	-29.40%	53.01%	-19.05%	10.10%	-	-
Horiz. %	99.69%	100.39%	96.27%	136.36%	89.12%	110.10%	100.00%	-
DY	2.22	3.81	7.01	8.11	6.47	5.68	4.72	-11.80%
YoY %	-41.73%	-45.65%	-13.56%	25.35%	13.91%	20.34%	-	-
Horiz. %	47.03%	80.72%	148.52%	171.82%	137.08%	120.34%	100.00%	-
P/NAPS	1.12	1.31	0.68	0.61	0.73	0.87	1.06	0.92%
YoY %	-14.50%	92.65%	11.48%	-16.44%	-16.09%	-17.92%	-	-
Horiz. %	105.66%	123.58%	64.15%	57.55%	68.87%	82.08%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	18/11/10	18/11/09	17/11/08	16/11/07	16/11/06	16/11/05	-
Price	4.40	5.36	2.35	1.53	2.33	2.25	2.60	-
P/RPS	0.74	0.90	0.53	0.32	0.57	0.49	0.57	4.44%
YoY %	-17.78%	69.81%	65.62%	-43.86%	16.33%	-14.04%	-	-
Horiz. %	129.82%	157.89%	92.98%	56.14%	100.00%	85.96%	100.00%	-
P/EPS	7.62	8.77	8.86	4.71	10.11	6.94	7.95	-0.70%
YoY %	-13.11%	-1.02%	88.11%	-53.41%	45.68%	-12.70%	-	-
Horiz. %	95.85%	110.31%	111.45%	59.25%	127.17%	87.30%	100.00%	-
EY	13.12	11.40	11.29	21.23	9.90	14.42	12.57	0.71%
YoY %	15.09%	0.97%	-46.82%	114.44%	-31.35%	14.72%	-	-
Horiz. %	104.38%	90.69%	89.82%	168.89%	78.76%	114.72%	100.00%	-
DY	2.27	3.36	6.38	9.80	5.58	5.78	4.62	-11.16%
YoY %	-32.44%	-47.34%	-34.90%	75.63%	-3.46%	25.11%	-	-
Horiz. %	49.13%	72.73%	138.10%	212.12%	120.78%	125.11%	100.00%	-
P/NAPS	1.09	1.48	0.75	0.51	0.84	0.86	1.09	0.00%
YoY %	-26.35%	97.33%	47.06%	-39.29%	-2.33%	-21.10%	-	-
Horiz. %	100.00%	135.78%	68.81%	46.79%	77.06%	78.90%	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