[APM] YoY TTM Result on 31-Dec-2006 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

22-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -14.94%

YoY- -20.78%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	918,533	943,526	839,243	899,817	950,867	789,049	666,144	5.49%
YoY %	-2.65%	12.43%	-6.73%	-5.37%	20.51%	18.45%	-	-
Horiz. %	137.89%	141.64%	125.99%	135.08%	142.74%	118.45%	100.00%	-
PBT	100,632	80,395	78,508	80,077	89,859	76,831	64,480	7.69%
YoY %	25.17%	2.40%	-1.96%	-10.89%	16.96%	19.15%	-	-
Horiz. %	156.07%	124.68%	121.76%	124.19%	139.36%	119.15%	100.00%	-
Tax	-18,354	-22,823	-19,172	-21,081	-17,897	-18,163	-15,800	2.52%
YoY %	19.58%	-19.04%	9.06%	-17.79%	1.46%	-14.96%	-	-
Horiz. %	116.16%	144.45%	121.34%	133.42%	113.27%	114.96%	100.00%	-
NP	82,278	57,572	59,336	58,996	71,962	58,668	48,680	9.13%
YoY %	42.91%	-2.97%	0.58%	-18.02%	22.66%	20.52%	-	-
Horiz. %	169.02%	118.27%	121.89%	121.19%	147.83%	120.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,651	51,169	53,738	55,512	70,074	58,668	48,680	6.89%
YoY %	41.98%	-4.78%	-3.20%	-20.78%	19.44%	20.52%	-	-
Horiz. %	149.24%	105.11%	110.39%	114.03%	143.95%	120.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.24%	28.39%	24.42%	26.33%	19.92%	23.64%	24.50%	-
YoY %	-35.75%	16.26%	-7.25%	32.18%	-15.74%	-3.51%	-	-
Horiz. %	74.45%	115.88%	99.67%	107.47%	81.31%	96.49%	100.00%	-
Total Cost	836,255	885,954	779,907	840,821	878,905	730,381	617,464	5.18%
YoY %	-5.61%	13.60%	-7.24%	-4.33%	20.34%	18.29%	-	-
Horiz. %	135.43%	143.48%	126.31%	136.17%	142.34%	118.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,768	600,534	569,415	537,303	503,363	449,100	402,938	8.08%
YoY %	7.03%	5.47%	5.98%	6.74%	12.08%	11.46%	-	-
Horiz. %	159.52%	149.04%	141.32%	133.35%	124.92%	111.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	31,426	29,710	27,856	26,100	26,180	24,171	22,149	5.99%
YoY %	5.78%	6.66%	6.73%	-0.31%	8.31%	9.13%	-	-
Horiz. %	141.88%	134.14%	125.77%	117.84%	118.20%	109.13%	100.00%	-
Div Payout %	43.26%	58.06%	51.84%	47.02%	37.36%	41.20%	45.50%	-
YoY %	-25.49%	12.00%	10.25%	25.86%	-9.32%	-9.45%	-	-
Horiz. %	95.08%	127.60%	113.93%	103.34%	82.11%	90.55%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	642,768	600,534	569,415	537,303	503,363	449,100	402,938	8.08%
YoY %	7.03%	5.47%	5.98%	6.74%	12.08%	11.46%	-	-
Horiz. %	159.52%	149.04%	141.32%	133.35%	124.92%	111.46%	100.00%	-
NOSH	195,966	198,196	198,402	200,486	201,345	201,390	201,469	-0.46%
YoY %	-1.13%	-0.10%	-1.04%	-0.43%	-0.02%	-0.04%	-	-
Horiz. %	97.27%	98.38%	98.48%	99.51%	99.94%	99.96%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	8.96%	6.10%	7.07%	6.56%	7.57%	7.44%	7.31%	-
YoY %	46.89%	-13.72%	7.77%	-13.34%	1.75%	1.78%	-	-
Horiz. %	122.57%	83.45%	96.72%	89.74%	103.56%	101.78%	100.00%	-
ROE	11.30%	8.52%	9.44%	10.33%	13.92%	13.06%	12.08%	-
YoY %	32.63%	-9.75%	-8.62%	-25.79%	6.58%	8.11%	-	-
Horiz. %	93.54%	70.53%	78.15%	85.51%	115.23%	108.11%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	468.72	476.06	423.00	448.82	472.26	391.80	330.64	5.98%
YoY %	-1.54%	12.54%	-5.75%	-4.96%	20.54%	18.50%	-	-
Horiz. %	141.76%	143.98%	127.93%	135.74%	142.83%	118.50%	100.00%	-
EPS	37.07	25.82	27.09	27.69	34.80	29.13	24.16	7.38%
YoY %	43.57%	-4.69%	-2.17%	-20.43%	19.46%	20.57%	-	-
Horiz. %	153.44%	106.87%	112.13%	114.61%	144.04%	120.57%	100.00%	-
DPS	16.00	15.00	14.00	13.00	13.00	12.00	11.00	6.43%
YoY %	6.67%	7.14%	7.69%	0.00%	8.33%	9.09%	-	-
Horiz. %	145.45%	136.36%	127.27%	118.18%	118.18%	109.09%	100.00%	-
NAPS	3.28	3.03	2.87	2.68	2.50	2.23	2.00	8.58%
YoY %	8.25%	5.57%	7.09%	7.20%	12.11%	11.50%	-	-
Horiz. %	164.00%	151.50%	143.50%	134.00%	125.00%	111.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 200,486
RPS	455.62	468.02	416.29	446.34	471.66	391.39	330.43	5.49%
YoY %	-2.65%	12.43%	-6.73%	-5.37%	20.51%	18.45%	-	-
Horiz. %	137.89%	141.64%	125.98%	135.08%	142.74%	118.45%	100.00%	-
EPS	36.04	25.38	26.66	27.54	34.76	29.10	24.15	6.89%
YoY %	42.00%	-4.80%	-3.20%	-20.77%	19.45%	20.50%	-	-
Horiz. %	149.23%	105.09%	110.39%	114.04%	143.93%	120.50%	100.00%	-
DPS	15.59	14.74	13.82	12.95	12.99	11.99	10.99	5.99%
YoY %	5.77%	6.66%	6.72%	-0.31%	8.34%	9.10%	-	-
Horiz. %	141.86%	134.12%	125.75%	117.83%	118.20%	109.10%	100.00%	-
NAPS	3.1883	2.9788	2.8245	2.6652	2.4968	2.2277	1.9987	8.08%
YoY %	7.03%	5.46%	5.98%	6.74%	12.08%	11.46%	-	-
Horiz. %	159.52%	149.04%	141.32%	133.35%	124.92%	111.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	2.66	1.49	2.33	2.29	2.52	2.55	2.80	-
P/RPS	0.57	0.31	0.55	0.51	0.53	0.65	0.85	-6.43%
YoY %	83.87%	-43.64%	7.84%	-3.77%	-18.46%	-23.53%	-	-
Horiz. %	67.06%	36.47%	64.71%	60.00%	62.35%	76.47%	100.00%	-
P/EPS	7.17	5.77	8.60	8.27	7.24	8.75	11.59	-7.68%
YoY %	24.26%	-32.91%	3.99%	14.23%	-17.26%	-24.50%	-	-
Horiz. %	61.86%	49.78%	74.20%	71.35%	62.47%	75.50%	100.00%	-
EY	13.94	17.33	11.62	12.09	13.81	11.42	8.63	8.31%
YoY %	-19.56%	49.14%	-3.89%	-12.45%	20.93%	32.33%	-	-
Horiz. %	161.53%	200.81%	134.65%	140.09%	160.02%	132.33%	100.00%	-
DY	6.02	10.07	6.01	5.68	5.16	4.71	3.93	7.35%
YoY %	-40.22%	67.55%	5.81%	10.08%	9.55%	19.85%	-	-
Horiz. %	153.18%	256.23%	152.93%	144.53%	131.30%	119.85%	100.00%	-
P/NAPS	0.81	0.49	0.81	0.85	1.01	1.14	1.40	-8.70%
YoY %	65.31%	-39.51%	-4.71%	-15.84%	-11.40%	-18.57%	-	-
Horiz. %	57.86%	35.00%	57.86%	60.71%	72.14%	81.43%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/02/09	26/02/08	22/02/07	23/02/06	28/02/05	25/02/04	-
Price	3.78	1.53	2.05	2.54	2.42	2.50	2.73	-
P/RPS	0.81	0.32	0.48	0.57	0.51	0.64	0.83	-0.40%
YoY %	153.12%	-33.33%	-15.79%	11.76%	-20.31%	-22.89%	-	-
Horiz. %	97.59%	38.55%	57.83%	68.67%	61.45%	77.11%	100.00%	-
P/EPS	10.20	5.93	7.57	9.17	6.95	8.58	11.30	-1.69%
YoY %	72.01%	-21.66%	-17.45%	31.94%	-19.00%	-24.07%	-	-
Horiz. %	90.27%	52.48%	66.99%	81.15%	61.50%	75.93%	100.00%	-
EY	9.81	16.87	13.21	10.90	14.38	11.65	8.85	1.72%
YoY %	-41.85%	27.71%	21.19%	-24.20%	23.43%	31.64%	-	-
Horiz. %	110.85%	190.62%	149.27%	123.16%	162.49%	131.64%	100.00%	-
DY	4.23	9.80	6.83	5.12	5.37	4.80	4.03	0.80%
YoY %	-56.84%	43.48%	33.40%	-4.66%	11.88%	19.11%	-	-
Horiz. %	104.96%	243.18%	169.48%	127.05%	133.25%	119.11%	100.00%	-
P/NAPS	1.15	0.50	0.71	0.95	0.97	1.12	1.37	-2.87%
YoY %	130.00%	-29.58%	-25.26%	-2.06%	-13.39%	-18.25%	-	-
Horiz. %	83.94%	36.50%	51.82%	69.34%	70.80%	81.75%	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