[APM] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -12.6%

YoY- -29.68%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	1,012,823	903,004	909,985	827,412	969,885	826,627	682,915	6.78%
YoY %	12.16%	-0.77%	9.98%	-14.69%	17.33%	21.04%	-	-
Horiz. %	148.31%	132.23%	133.25%	121.16%	142.02%	121.04%	100.00%	-
PBT	122,744	74,418	89,403	70,476	88,783	81,698	65,817	10.94%
YoY %	64.94%	-16.76%	26.86%	-20.62%	8.67%	24.13%	-	-
Horiz. %	186.49%	113.07%	135.84%	107.08%	134.89%	124.13%	100.00%	-
Tax	-23,168	-21,856	-21,102	-18,892	-17,415	-19,099	-15,846	6.53%
YoY %	-6.00%	-3.57%	-11.70%	-8.48%	8.82%	-20.53%	-	-
Horiz. %	146.21%	137.93%	133.17%	119.22%	109.90%	120.53%	100.00%	-
NP	99,576	52,562	68,301	51,584	71,368	62,599	49,971	12.17%
YoY %	89.44%	-23.04%	32.41%	-27.72%	14.01%	25.27%	-	-
Horiz. %	199.27%	105.19%	136.68%	103.23%	142.82%	125.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,324	46,281	61,441	48,516	68,997	62,401	49,971	9.95%
YoY %	90.84%	-24.67%	26.64%	-29.68%	10.57%	24.87%	-	-
Horiz. %	176.75%	92.62%	122.95%	97.09%	138.07%	124.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.88%	29.37%	23.60%	26.81%	19.62%	23.38%	24.08%	-
YoY %	-35.72%	24.45%	-11.97%	36.65%	-16.08%	-2.91%	-	-
Horiz. %	78.41%	121.97%	98.01%	111.34%	81.48%	97.09%	100.00%	-
Total Cost	913,247	850,442	841,684	775,828	898,517	764,028	632,944	6.29%
YoY %	7.38%	1.04%	8.49%	-13.65%	17.60%	20.71%	-	-
Horiz. %	144.29%	134.36%	132.98%	122.57%	141.96%	120.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	667,459	601,088	588,946	544,511	402,873	464,996	415,063	8.23%
YoY %	11.04%	2.06%	8.16%	35.16%	-13.36%	12.03%	-	-
Horiz. %	160.81%	144.82%	141.89%	131.19%	97.06%	112.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	31,426	29,710	27,856	26,100	26,180	24,171	22,149	6.00%
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 %	35.58%	64.20%	45.34%	53.80%	37.94%	38.74%	44.32%	-
YoY %	-44.58%	41.60%	-15.72%	41.80%	-2.07%	-12.59%	-	-
Horiz. %	80.28%	144.86%	102.30%	121.39%	85.60%	87.41%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	667,459	601,088	588,946	544,511	402,873	464,996	415,063	8.23%
YoY %	11.04%	2.06%	8.16%	35.16%	-13.36%	12.03%	-	-
Horiz. %	160.81%	144.82%	141.89%	131.19%	97.06%	112.03%	100.00%	-
NOSH	195,735	197,726	198,298	200,188	201,436	201,297	201,487	-0.48%
YoY %	-1.01%	-0.29%	-0.94%	-0.62%	0.07%	-0.09%	-	-
Horiz. %	97.15%	98.13%	98.42%	99.36%	99.97%	99.91%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	9.83%	5.82%	7.51%	6.23%	7.36%	7.57%	7.32%	-
YoY %	68.90%	-22.50%	20.55%	-15.35%	-2.77%	3.42%	-	-
Horiz. %	134.29%	79.51%	102.60%	85.11%	100.55%	103.42%	100.00%	-
ROE	13.23%	7.70%	10.43%	8.91%	17.13%	13.42%	12.04%	-
YoY %	71.82%	-26.17%	17.06%	-47.99%	27.65%	11.46%	-	-
Horiz. %	109.88%	63.95%	86.63%	74.00%	142.28%	111.46%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	517.44	456.69	458.90	413.32	481.48	410.65	338.94	7.30%
YoY %	13.30%	-0.48%	11.03%	-14.16%	17.25%	21.16%	-	-
Horiz. %	152.66%	134.74%	135.39%	121.94%	142.05%	121.16%	100.00%	-
EPS	45.12	23.41	30.98	24.24	34.25	31.00	24.80	10.48%
YoY %	92.74%	-24.44%	27.81%	-29.23%	10.48%	25.00%	-	-
Horiz. %	181.94%	94.40%	124.92%	97.74%	138.10%	125.00%	100.00%	-
DPS	16.00	15.00	14.00	13.00	13.00	12.00	11.00	6.44%
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	3.41	3.04	2.97	2.72	2.00	2.31	2.06	8.75%
YoY %	12.17%	2.36%	9.19%	36.00%	-13.42%	12.14%	-	-
Horiz. %	165.53%	147.57%	144.17%	132.04%	97.09%	112.14%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 200,188
RPS	502.39	447.92	451.38	410.42	481.09	410.03	338.75	6.78%
YoY %	12.16%	-0.77%	9.98%	-14.69%	17.33%	21.04%	-	-
Horiz. %	148.31%	132.23%	133.25%	121.16%	142.02%	121.04%	100.00%	-
EPS	43.81	22.96	30.48	24.07	34.22	30.95	24.79	9.95%
YoY %	90.81%	-24.67%	26.63%	-29.66%	10.57%	24.85%	-	-
Horiz. %	176.72%	92.62%	122.95%	97.10%	138.04%	124.85%	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	3.3108	2.9816	2.9214	2.701	1.9984	2.3065	2.0588	8.23%
YoY %	11.04%	2.06%	8.16%	35.16%	-13.36%	12.03%	-	-
Horiz. %	160.81%	144.82%	141.90%	131.19%	97.07%	112.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.97	1.50	2.20	2.46	2.64	2.69	2.60	-
P/RPS	0.77	0.33	0.48	0.60	0.55	0.66	0.77	0.00%
YoY %	133.33%	-31.25%	-20.00%	9.09%	-16.67%	-14.29%	-	-
Horiz. %	100.00%	42.86%	62.34%	77.92%	71.43%	85.71%	100.00%	-
P/EPS	8.80	6.41	7.10	10.15	7.71	8.68	10.48	-2.86%
YoY %	37.29%	-9.72%	-30.05%	31.65%	-11.18%	-17.18%	-	-
Horiz. %	83.97%	61.16%	67.75%	96.85%	73.57%	82.82%	100.00%	-
EY	11.37	15.60	14.08	9.85	12.97	11.52	9.54	2.96%
YoY %	-27.12%	10.80%	42.94%	-24.06%	12.59%	20.75%	-	-
Horiz. %	119.18%	163.52%	147.59%	103.25%	135.95%	120.75%	100.00%	-
DY	4.03	10.00	6.36	5.28	4.92	4.46	4.23	-0.80%
YoY %	-59.70%	57.23%	20.45%	7.32%	10.31%	5.44%	-	-
Horiz. %	95.27%	236.41%	150.35%	124.82%	116.31%	105.44%	100.00%	-
P/NAPS	1.16	0.49	0.74	0.90	1.32	1.16	1.26	-1.36%
YoY %	136.73%	-33.78%	-17.78%	-31.82%	13.79%	-7.94%	-	-
Horiz. %	92.06%	38.89%	58.73%	71.43%	104.76%	92.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	28/05/09	28/05/08	24/05/07	25/05/06	19/05/05	31/05/04	-
Price	4.31	1.80	2.16	2.44	2.70	2.42	2.54	-
P/RPS	0.83	0.39	0.47	0.59	0.56	0.59	0.75	1.70%
YoY %	112.82%	-17.02%	-20.34%	5.36%	-5.08%	-21.33%	-	-
Horiz. %	110.67%	52.00%	62.67%	78.67%	74.67%	78.67%	100.00%	-
P/EPS	9.55	7.69	6.97	10.07	7.88	7.81	10.24	-1.15%
YoY %	24.19%	10.33%	-30.78%	27.79%	0.90%	-23.73%	-	-
Horiz. %	93.26%	75.10%	68.07%	98.34%	76.95%	76.27%	100.00%	-
EY	10.47	13.00	14.34	9.93	12.69	12.81	9.76	1.17%
YoY %	-19.46%	-9.34%	44.41%	-21.75%	-0.94%	31.25%	-	-
Horiz. %	107.27%	133.20%	146.93%	101.74%	130.02%	131.25%	100.00%	-
DY	3.71	8.33	6.48	5.33	4.81	4.96	4.33	-2.54%
YoY %	-55.46%	28.55%	21.58%	10.81%	-3.02%	14.55%	-	-
Horiz. %	85.68%	192.38%	149.65%	123.09%	111.09%	114.55%	100.00%	-
P/NAPS	1.26	0.59	0.73	0.90	1.35	1.05	1.23	0.40%
YoY %	113.56%	-19.18%	-18.89%	-33.33%	28.57%	-14.63%	-	-
Horiz. %	102.44%	47.97%	59.35%	73.17%	109.76%	85.37%	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