[APM] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 1.45%

YoY- -19.69%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,201,694	1,223,613	1,254,570	1,236,630	1,168,898	1,111,449	1,110,719	5.38%
YoY %	-1.79%	-2.47%	1.45%	5.79%	5.17%	0.07%	-	-
Horiz. %	108.19%	110.16%	112.95%	111.34%	105.24%	100.07%	100.00%	-
PBT	75,895	82,261	88,062	83,207	74,801	64,765	75,334	0.49%
YoY %	-7.74%	-6.59%	5.83%	11.24%	15.50%	-14.03%	-	-
Horiz. %	100.74%	109.20%	116.90%	110.45%	99.29%	85.97%	100.00%	-
Tax	-25,287	-25,089	-26,232	-23,836	-16,350	-16,206	-13,896	48.99%
YoY %	-0.79%	4.36%	-10.05%	-45.79%	-0.89%	-16.62%	-	-
Horiz. %	181.97%	180.55%	188.77%	171.53%	117.66%	116.62%	100.00%	-
NP	50,608	57,172	61,830	59,371	58,451	48,559	61,438	-12.11%
YoY %	-11.48%	-7.53%	4.14%	1.57%	20.37%	-20.96%	-	-
Horiz. %	82.37%	93.06%	100.64%	96.64%	95.14%	79.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,403	45,926	49,791	48,582	47,888	40,082	52,006	-14.08%
YoY %	-9.85%	-7.76%	2.49%	1.45%	19.48%	-22.93%	-	-
Horiz. %	79.61%	88.31%	95.74%	93.42%	92.08%	77.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.32%	30.50%	29.79%	28.65%	21.86%	25.02%	18.45%	-
YoY %	9.25%	2.38%	3.98%	31.06%	-12.63%	35.61%	-	-
Horiz. %	180.60%	165.31%	161.46%	155.28%	118.48%	135.61%	100.00%	-
Total Cost	1,151,086	1,166,441	1,192,740	1,177,259	1,110,447	1,062,890	1,049,281	6.36%
YoY %	-1.32%	-2.20%	1.32%	6.02%	4.47%	1.30%	-	-
Horiz. %	109.70%	111.17%	113.67%	112.20%	105.83%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,200,891	1,200,898	1,212,633	1,200,904	1,185,263	1,167,629	1,176,670	1.36%
YoY %	-0.00%	-0.97%	0.98%	1.32%	1.51%	-0.77%	-	-
Horiz. %	102.06%	102.06%	103.06%	102.06%	100.73%	99.23%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	28,360	28,360	29,337	29,337	33,255	33,255	38,140	-17.90%
YoY %	0.00%	-3.33%	0.00%	-11.78%	0.00%	-12.81%	-	-
Horiz. %	74.36%	74.36%	76.92%	76.92%	87.19%	87.19%	100.00%	-
Div Payout %	68.50%	61.75%	58.92%	60.39%	69.44%	82.97%	73.34%	-
YoY %	10.93%	4.80%	-2.43%	-13.03%	-16.31%	13.13%	-	-
Horiz. %	93.40%	84.20%	80.34%	82.34%	94.68%	113.13%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,200,891	1,200,898	1,212,633	1,200,904	1,185,263	1,167,629	1,176,670	1.36%
YoY %	-0.00%	-0.97%	0.98%	1.32%	1.51%	-0.77%	-	-
Horiz. %	102.06%	102.06%	103.06%	102.06%	100.73%	99.23%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	201,600	195,582	195,460	2.08%
YoY %	0.00%	0.00%	0.00%	0.00%	3.08%	0.06%	-	-
Horiz. %	103.14%	103.14%	103.14%	103.14%	103.14%	100.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	4.21%	4.67%	4.93%	4.80%	5.00%	4.37%	5.53%	-
YoY %	-9.85%	-5.27%	2.71%	-4.00%	14.42%	-20.98%	-	-
Horiz. %	76.13%	84.45%	89.15%	86.80%	90.42%	79.02%	100.00%	-
ROE	3.45%	3.82%	4.11%	4.05%	4.04%	3.43%	4.42%	-
YoY %	-9.69%	-7.06%	1.48%	0.25%	17.78%	-22.40%	-	-
Horiz. %	78.05%	86.43%	92.99%	91.63%	91.40%	77.60%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	614.41	625.61	641.44	632.27	597.63	568.28	568.26	5.33%
YoY %	-1.79%	-2.47%	1.45%	5.80%	5.16%	0.00%	-	-
Horiz. %	108.12%	110.09%	112.88%	111.26%	105.17%	100.00%	100.00%	-
EPS	21.17	23.48	25.46	24.84	24.48	20.49	26.61	-14.12%
YoY %	-9.84%	-7.78%	2.50%	1.47%	19.47%	-23.00%	-	-
Horiz. %	79.56%	88.24%	95.68%	93.35%	92.00%	77.00%	100.00%	-
DPS	14.50	14.50	15.00	15.00	17.00	17.00	19.50	-17.90%
YoY %	0.00%	-3.33%	0.00%	-11.76%	0.00%	-12.82%	-	-
Horiz. %	74.36%	74.36%	76.92%	76.92%	87.18%	87.18%	100.00%	-
NAPS	6.14	6.14	6.20	6.14	6.06	5.97	6.02	1.32%
YoY %	0.00%	-0.97%	0.98%	1.32%	1.51%	-0.83%	-	-
Horiz. %	101.99%	101.99%	102.99%	101.99%	100.66%	99.17%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	596.08	606.95	622.31	613.41	579.81	551.31	550.95	5.38%
YoY %	-1.79%	-2.47%	1.45%	5.80%	5.17%	0.07%	-	-
Horiz. %	108.19%	110.16%	112.95%	111.34%	105.24%	100.07%	100.00%	-
EPS	20.54	22.78	24.70	24.10	23.75	19.88	25.80	-14.08%
YoY %	-9.83%	-7.77%	2.49%	1.47%	19.47%	-22.95%	-	-
Horiz. %	79.61%	88.29%	95.74%	93.41%	92.05%	77.05%	100.00%	-
DPS	14.07	14.07	14.55	14.55	16.50	16.50	18.92	-17.90%
YoY %	0.00%	-3.30%	0.00%	-11.82%	0.00%	-12.79%	-	-
Horiz. %	74.37%	74.37%	76.90%	76.90%	87.21%	87.21%	100.00%	-
NAPS	5.9568	5.9568	6.015	5.9569	5.8793	5.7918	5.8367	1.36%
YoY %	0.00%	-0.97%	0.98%	1.32%	1.51%	-0.77%	-	-
Horiz. %	102.06%	102.06%	103.05%	102.06%	100.73%	99.23%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	3.69	4.00	3.59	3.46	3.40	3.68	4.03	-
P/RPS	0.60	0.64	0.56	0.55	0.57	0.65	0.71	-10.60%
YoY %	-6.25%	14.29%	1.82%	-3.51%	-12.31%	-8.45%	-	-
Horiz. %	84.51%	90.14%	78.87%	77.46%	80.28%	91.55%	100.00%	-
P/EPS	17.43	17.03	14.10	13.93	13.89	17.96	15.15	9.78%
YoY %	2.35%	20.78%	1.22%	0.29%	-22.66%	18.55%	-	-
Horiz. %	115.05%	112.41%	93.07%	91.95%	91.68%	118.55%	100.00%	-
EY	5.74	5.87	7.09	7.18	7.20	5.57	6.60	-8.87%
YoY %	-2.21%	-17.21%	-1.25%	-0.28%	29.26%	-15.61%	-	-
Horiz. %	86.97%	88.94%	107.42%	108.79%	109.09%	84.39%	100.00%	-
DY	3.93	3.63	4.18	4.34	5.00	4.62	4.84	-12.95%
YoY %	8.26%	-13.16%	-3.69%	-13.20%	8.23%	-4.55%	-	-
Horiz. %	81.20%	75.00%	86.36%	89.67%	103.31%	95.45%	100.00%	-
P/NAPS	0.60	0.65	0.58	0.56	0.56	0.62	0.67	-7.08%
YoY %	-7.69%	12.07%	3.57%	0.00%	-9.68%	-7.46%	-	-
Horiz. %	89.55%	97.01%	86.57%	83.58%	83.58%	92.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	20/11/17	21/08/17	05/05/17	27/02/17	30/11/16	23/08/16	17/05/16	-
Price	3.65	3.85	4.00	3.48	3.40	3.51	3.82	-
P/RPS	0.59	0.62	0.62	0.55	0.57	0.62	0.67	-8.12%
YoY %	-4.84%	0.00%	12.73%	-3.51%	-8.06%	-7.46%	-	-
Horiz. %	88.06%	92.54%	92.54%	82.09%	85.07%	92.54%	100.00%	-
P/EPS	17.24	16.40	15.71	14.01	13.89	17.13	14.36	12.94%
YoY %	5.12%	4.39%	12.13%	0.86%	-18.91%	19.29%	-	-
Horiz. %	120.06%	114.21%	109.40%	97.56%	96.73%	119.29%	100.00%	-
EY	5.80	6.10	6.36	7.14	7.20	5.84	6.97	-11.51%
YoY %	-4.92%	-4.09%	-10.92%	-0.83%	23.29%	-16.21%	-	-
Horiz. %	83.21%	87.52%	91.25%	102.44%	103.30%	83.79%	100.00%	-
DY	3.97	3.77	3.75	4.31	5.00	4.84	5.10	-15.36%
YoY %	5.31%	0.53%	-12.99%	-13.80%	3.31%	-5.10%	-	-
Horiz. %	77.84%	73.92%	73.53%	84.51%	98.04%	94.90%	100.00%	-
P/NAPS	0.59	0.63	0.65	0.57	0.56	0.59	0.63	-4.27%
YoY %	-6.35%	-3.08%	14.04%	1.79%	-5.08%	-6.35%	-	-
Horiz. %	93.65%	100.00%	103.17%	90.48%	88.89%	93.65%	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