[APM] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

25-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 36.6%

YoY- -1.67%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	1,480,850	1,451,956	1,470,436	1,334,372	1,269,049	1,231,580	1,281,236	10.12%
YoY %	1.99%	-1.26%	10.20%	5.15%	3.04%	-3.88%	-	-
Horiz. %	115.58%	113.32%	114.77%	104.15%	99.05%	96.12%	100.00%	-
PBT	69,218	76,156	81,636	77,441	70,670	78,786	115,352	-28.83%
YoY %	-9.11%	-6.71%	5.42%	9.58%	-10.30%	-31.70%	-	-
Horiz. %	60.01%	66.02%	70.77%	67.13%	61.26%	68.30%	100.00%	-
Tax	-20,574	-18,242	-20,372	-16,983	-22,521	-24,382	-30,676	-23.36%
YoY %	-12.78%	10.46%	-19.96%	24.59%	7.63%	20.52%	-	-
Horiz. %	67.07%	59.47%	66.41%	55.36%	73.42%	79.48%	100.00%	-
NP	48,644	57,914	61,264	60,458	48,149	54,404	84,676	-30.87%
YoY %	-16.01%	-5.47%	1.33%	25.56%	-11.50%	-35.75%	-	-
Horiz. %	57.45%	68.39%	72.35%	71.40%	56.86%	64.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,632	36,678	39,116	38,441	28,141	35,516	64,840	-43.34%
YoY %	-24.66%	-6.23%	1.76%	36.60%	-20.77%	-45.23%	-	-
Horiz. %	42.62%	56.57%	60.33%	59.29%	43.40%	54.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.72%	23.95%	24.95%	21.93%	31.87%	30.95%	26.59%	-
YoY %	24.09%	-4.01%	13.77%	-31.19%	2.97%	16.40%	-	-
Horiz. %	111.77%	90.07%	93.83%	82.47%	119.86%	116.40%	100.00%	-
Total Cost	1,432,206	1,394,042	1,409,172	1,273,914	1,220,900	1,177,176	1,196,560	12.71%
YoY %	2.74%	-1.07%	10.62%	4.34%	3.71%	-1.62%	-	-
Horiz. %	119.69%	116.50%	117.77%	106.46%	102.03%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,247,819	1,243,907	1,241,952	1,234,128	1,222,393	1,218,488	1,232,179	0.84%
YoY %	0.31%	0.16%	0.63%	0.96%	0.32%	-1.11%	-	-
Horiz. %	101.27%	100.95%	100.79%	100.16%	99.21%	98.89%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	13,038	19,558	-	23,469	13,038	19,558	-	-
YoY %	-33.34%	0.00%	-	80.00%	-33.34%	0.00%	-	-
Horiz. %	66.66%	100.00%	-	120.00%	66.66%	100.00%	-	-
Div Payout %	47.19%	53.32%	-	61.05%	46.33%	55.07%	-	-
YoY %	-11.50%	0.00%	-	31.77%	-15.87%	0.00%	-	-
Horiz. %	85.69%	96.82%	-	110.86%	84.13%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,247,819	1,243,907	1,241,952	1,234,128	1,222,393	1,218,488	1,232,179	0.84%
YoY %	0.31%	0.16%	0.63%	0.96%	0.32%	-1.11%	-	-
Horiz. %	101.27%	100.95%	100.79%	100.16%	99.21%	98.89%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	201,600	201,600	201,600	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	3.28%	3.99%	4.17%	4.53%	3.79%	4.42%	6.61%	-
YoY %	-17.79%	-4.32%	-7.95%	19.53%	-14.25%	-33.13%	-	-
Horiz. %	49.62%	60.36%	63.09%	68.53%	57.34%	66.87%	100.00%	-
ROE	2.21%	2.95%	3.15%	3.11%	2.30%	2.91%	5.26%	-
YoY %	-25.08%	-6.35%	1.29%	35.22%	-20.96%	-44.68%	-	-
Horiz. %	42.02%	56.08%	59.89%	59.13%	43.73%	55.32%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	757.15	742.37	751.82	682.25	648.85	629.69	655.08	10.12%
YoY %	1.99%	-1.26%	10.20%	5.15%	3.04%	-3.88%	-	-
Horiz. %	115.58%	113.33%	114.77%	104.15%	99.05%	96.12%	100.00%	-
EPS	14.13	18.76	20.00	19.65	14.39	18.16	33.16	-43.34%
YoY %	-24.68%	-6.20%	1.78%	36.55%	-20.76%	-45.24%	-	-
Horiz. %	42.61%	56.57%	60.31%	59.26%	43.40%	54.76%	100.00%	-
DPS	6.67	10.00	0.00	12.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	79.91%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	120.00%	66.70%	100.00%	-	-
NAPS	6.38	6.36	6.35	6.31	6.25	6.23	6.30	0.84%
YoY %	0.31%	0.16%	0.63%	0.96%	0.32%	-1.11%	-	-
Horiz. %	101.27%	100.95%	100.79%	100.16%	99.21%	98.89%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	734.55	720.22	729.38	661.89	629.49	610.90	635.53	10.12%
YoY %	1.99%	-1.26%	10.20%	5.15%	3.04%	-3.88%	-	-
Horiz. %	115.58%	113.33%	114.77%	104.15%	99.05%	96.12%	100.00%	-
EPS	13.71	18.19	19.40	19.07	13.96	17.62	32.16	-43.32%
YoY %	-24.63%	-6.24%	1.73%	36.60%	-20.77%	-45.21%	-	-
Horiz. %	42.63%	56.56%	60.32%	59.30%	43.41%	54.79%	100.00%	-
DPS	6.47	9.70	0.00	11.64	6.47	9.70	0.00	-
YoY %	-33.30%	0.00%	0.00%	79.91%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	120.00%	66.70%	100.00%	-	-
NAPS	6.1896	6.1702	6.1605	6.1217	6.0635	6.0441	6.112	0.84%
YoY %	0.31%	0.16%	0.63%	0.96%	0.32%	-1.11%	-	-
Horiz. %	101.27%	100.95%	100.79%	100.16%	99.21%	98.89%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.34	2.75	3.00	2.68	3.30	3.55	3.50	-
P/RPS	0.31	0.37	0.40	0.39	0.51	0.56	0.53	-30.03%
YoY %	-16.22%	-7.50%	2.56%	-23.53%	-8.93%	5.66%	-	-
Horiz. %	58.49%	69.81%	75.47%	73.58%	96.23%	105.66%	100.00%	-
P/EPS	16.56	14.66	15.00	13.64	22.94	19.55	10.56	34.94%
YoY %	12.96%	-2.27%	9.97%	-40.54%	17.34%	85.13%	-	-
Horiz. %	156.82%	138.83%	142.05%	129.17%	217.23%	185.13%	100.00%	-
EY	6.04	6.82	6.67	7.33	4.36	5.12	9.47	-25.88%
YoY %	-11.44%	2.25%	-9.00%	68.12%	-14.84%	-45.93%	-	-
Horiz. %	63.78%	72.02%	70.43%	77.40%	46.04%	54.07%	100.00%	-
DY	2.85	3.64	0.00	4.48	2.02	2.82	0.00	-
YoY %	-21.70%	0.00%	0.00%	121.78%	-28.37%	0.00%	-	-
Horiz. %	101.06%	129.08%	0.00%	158.87%	71.63%	100.00%	-	-
P/NAPS	0.37	0.43	0.47	0.42	0.53	0.57	0.56	-24.12%
YoY %	-13.95%	-8.51%	11.90%	-20.75%	-7.02%	1.79%	-	-
Horiz. %	66.07%	76.79%	83.93%	75.00%	94.64%	101.79%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	27/08/19	24/05/19	25/02/19	16/11/18	29/08/18	16/05/18	-
Price	2.03	2.40	2.93	2.93	3.20	3.75	3.58	-
P/RPS	0.27	0.32	0.39	0.43	0.49	0.60	0.55	-37.74%
YoY %	-15.62%	-17.95%	-9.30%	-12.24%	-18.33%	9.09%	-	-
Horiz. %	49.09%	58.18%	70.91%	78.18%	89.09%	109.09%	100.00%	-
P/EPS	14.37	12.80	14.65	14.91	22.24	20.65	10.80	20.95%
YoY %	12.27%	-12.63%	-1.74%	-32.96%	7.70%	91.20%	-	-
Horiz. %	133.06%	118.52%	135.65%	138.06%	205.93%	191.20%	100.00%	-
EY	6.96	7.81	6.83	6.71	4.50	4.84	9.26	-17.31%
YoY %	-10.88%	14.35%	1.79%	49.11%	-7.02%	-47.73%	-	-
Horiz. %	75.16%	84.34%	73.76%	72.46%	48.60%	52.27%	100.00%	-
DY	3.28	4.17	0.00	4.10	2.08	2.67	0.00	-
YoY %	-21.34%	0.00%	0.00%	97.12%	-22.10%	0.00%	-	-
Horiz. %	122.85%	156.18%	0.00%	153.56%	77.90%	100.00%	-	-
P/NAPS	0.32	0.38	0.46	0.46	0.51	0.60	0.57	-31.92%
YoY %	-15.79%	-17.39%	0.00%	-9.80%	-15.00%	5.26%	-	-
Horiz. %	56.14%	66.67%	80.70%	80.70%	89.47%	105.26%	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