[APM] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -5.57%

YoY- -19.53%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,279,325	1,234,698	1,214,753	1,188,519	1,201,694	1,223,613	1,254,570	1.30%
YoY %	3.61%	1.64%	2.21%	-1.10%	-1.79%	-2.47%	-	-
Horiz. %	101.97%	98.42%	96.83%	94.74%	95.79%	97.53%	100.00%	-
PBT	74,880	81,599	81,731	71,384	75,895	82,261	88,062	-10.23%
YoY %	-8.23%	-0.16%	14.49%	-5.94%	-7.74%	-6.59%	-	-
Horiz. %	85.03%	92.66%	92.81%	81.06%	86.18%	93.41%	100.00%	-
Tax	-20,621	-21,494	-23,747	-21,420	-25,287	-25,089	-26,232	-14.81%
YoY %	4.06%	9.49%	-10.86%	15.29%	-0.79%	4.36%	-	-
Horiz. %	78.61%	81.94%	90.53%	81.66%	96.40%	95.64%	100.00%	-
NP	54,259	60,105	57,984	49,964	50,608	57,172	61,830	-8.33%
YoY %	-9.73%	3.66%	16.05%	-1.27%	-11.48%	-7.53%	-	-
Horiz. %	87.76%	97.21%	93.78%	80.81%	81.85%	92.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,204	43,790	44,753	39,095	41,403	45,926	49,791	-22.12%
YoY %	-21.89%	-2.15%	14.47%	-5.57%	-9.85%	-7.76%	-	-
Horiz. %	68.70%	87.95%	89.88%	78.52%	83.15%	92.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	26.34%	29.06%	30.01%	33.32%	30.50%	29.79%	-
YoY %	4.56%	-9.36%	-3.17%	-9.93%	9.25%	2.38%	-	-
Horiz. %	92.45%	88.42%	97.55%	100.74%	111.85%	102.38%	100.00%	-
Total Cost	1,225,066	1,174,593	1,156,769	1,138,555	1,151,086	1,166,441	1,192,740	1.79%
YoY %	4.30%	1.54%	1.60%	-1.09%	-1.32%	-2.20%	-	-
Horiz. %	102.71%	98.48%	96.98%	95.46%	96.51%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,222,393	1,218,488	1,232,179	1,230,229	1,200,891	1,200,898	1,212,633	0.53%
YoY %	0.32%	-1.11%	0.16%	2.44%	-0.00%	-0.97%	-	-
Horiz. %	100.80%	100.48%	101.61%	101.45%	99.03%	99.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	26,403	26,403	25,426	25,426	28,360	28,360	29,337	-6.77%
YoY %	0.00%	3.84%	0.00%	-10.35%	0.00%	-3.33%	-	-
Horiz. %	90.00%	90.00%	86.67%	86.67%	96.67%	96.67%	100.00%	-
Div Payout %	77.20%	60.30%	56.81%	65.04%	68.50%	61.75%	58.92%	-
YoY %	28.03%	6.14%	-12.65%	-5.05%	10.93%	4.80%	-	-
Horiz. %	131.03%	102.34%	96.42%	110.39%	116.26%	104.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,222,393	1,218,488	1,232,179	1,230,229	1,200,891	1,200,898	1,212,633	0.53%
YoY %	0.32%	-1.11%	0.16%	2.44%	-0.00%	-0.97%	-	-
Horiz. %	100.80%	100.48%	101.61%	101.45%	99.03%	99.03%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	4.24%	4.87%	4.77%	4.20%	4.21%	4.67%	4.93%	-
YoY %	-12.94%	2.10%	13.57%	-0.24%	-9.85%	-5.27%	-	-
Horiz. %	86.00%	98.78%	96.75%	85.19%	85.40%	94.73%	100.00%	-
ROE	2.80%	3.59%	3.63%	3.18%	3.45%	3.82%	4.11%	-
YoY %	-22.01%	-1.10%	14.15%	-7.83%	-9.69%	-7.06%	-	-
Horiz. %	68.13%	87.35%	88.32%	77.37%	83.94%	92.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	654.11	631.29	621.09	607.67	614.41	625.61	641.44	1.31%
YoY %	3.61%	1.64%	2.21%	-1.10%	-1.79%	-2.47%	-	-
Horiz. %	101.98%	98.42%	96.83%	94.74%	95.79%	97.53%	100.00%	-
EPS	17.49	22.39	22.88	19.99	21.17	23.48	25.46	-22.12%
YoY %	-21.88%	-2.14%	14.46%	-5.57%	-9.84%	-7.78%	-	-
Horiz. %	68.70%	87.94%	89.87%	78.52%	83.15%	92.22%	100.00%	-
DPS	13.50	13.50	13.00	13.00	14.50	14.50	15.00	-6.77%
YoY %	0.00%	3.85%	0.00%	-10.34%	0.00%	-3.33%	-	-
Horiz. %	90.00%	90.00%	86.67%	86.67%	96.67%	96.67%	100.00%	-
NAPS	6.25	6.23	6.30	6.29	6.14	6.14	6.20	0.53%
YoY %	0.32%	-1.11%	0.16%	2.44%	0.00%	-0.97%	-	-
Horiz. %	100.81%	100.48%	101.61%	101.45%	99.03%	99.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	634.59	612.45	602.56	589.54	596.08	606.95	622.31	1.31%
YoY %	3.61%	1.64%	2.21%	-1.10%	-1.79%	-2.47%	-	-
Horiz. %	101.97%	98.42%	96.83%	94.73%	95.79%	97.53%	100.00%	-
EPS	16.97	21.72	22.20	19.39	20.54	22.78	24.70	-22.12%
YoY %	-21.87%	-2.16%	14.49%	-5.60%	-9.83%	-7.77%	-	-
Horiz. %	68.70%	87.94%	89.88%	78.50%	83.16%	92.23%	100.00%	-
DPS	13.10	13.10	12.61	12.61	14.07	14.07	14.55	-6.75%
YoY %	0.00%	3.89%	0.00%	-10.38%	0.00%	-3.30%	-	-
Horiz. %	90.03%	90.03%	86.67%	86.67%	96.70%	96.70%	100.00%	-
NAPS	6.0635	6.0441	6.112	6.1023	5.9568	5.9568	6.015	0.53%
YoY %	0.32%	-1.11%	0.16%	2.44%	0.00%	-0.97%	-	-
Horiz. %	100.81%	100.48%	101.61%	101.45%	99.03%	99.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	3.30	3.55	3.50	3.59	3.69	4.00	3.59	-
P/RPS	0.50	0.56	0.56	0.59	0.60	0.64	0.56	-7.27%
YoY %	-10.71%	0.00%	-5.08%	-1.67%	-6.25%	14.29%	-	-
Horiz. %	89.29%	100.00%	100.00%	105.36%	107.14%	114.29%	100.00%	-
P/EPS	18.87	15.86	15.30	17.96	17.43	17.03	14.10	21.42%
YoY %	18.98%	3.66%	-14.81%	3.04%	2.35%	20.78%	-	-
Horiz. %	133.83%	112.48%	108.51%	127.38%	123.62%	120.78%	100.00%	-
EY	5.30	6.31	6.54	5.57	5.74	5.87	7.09	-17.61%
YoY %	-16.01%	-3.52%	17.41%	-2.96%	-2.21%	-17.21%	-	-
Horiz. %	74.75%	89.00%	92.24%	78.56%	80.96%	82.79%	100.00%	-
DY	4.09	3.80	3.71	3.62	3.93	3.63	4.18	-1.43%
YoY %	7.63%	2.43%	2.49%	-7.89%	8.26%	-13.16%	-	-
Horiz. %	97.85%	90.91%	88.76%	86.60%	94.02%	86.84%	100.00%	-
P/NAPS	0.53	0.57	0.56	0.57	0.60	0.65	0.58	-5.82%
YoY %	-7.02%	1.79%	-1.75%	-5.00%	-7.69%	12.07%	-	-
Horiz. %	91.38%	98.28%	96.55%	98.28%	103.45%	112.07%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	16/11/18	29/08/18	16/05/18	28/02/18	20/11/17	21/08/17	05/05/17	-
Price	3.20	3.75	3.58	3.55	3.65	3.85	4.00	-
P/RPS	0.49	0.59	0.58	0.58	0.59	0.62	0.62	-14.50%
YoY %	-16.95%	1.72%	0.00%	-1.69%	-4.84%	0.00%	-	-
Horiz. %	79.03%	95.16%	93.55%	93.55%	95.16%	100.00%	100.00%	-
P/EPS	18.30	16.75	15.65	17.76	17.24	16.40	15.71	10.69%
YoY %	9.25%	7.03%	-11.88%	3.02%	5.12%	4.39%	-	-
Horiz. %	116.49%	106.62%	99.62%	113.05%	109.74%	104.39%	100.00%	-
EY	5.47	5.97	6.39	5.63	5.80	6.10	6.36	-9.55%
YoY %	-8.38%	-6.57%	13.50%	-2.93%	-4.92%	-4.09%	-	-
Horiz. %	86.01%	93.87%	100.47%	88.52%	91.19%	95.91%	100.00%	-
DY	4.22	3.60	3.63	3.66	3.97	3.77	3.75	8.18%
YoY %	17.22%	-0.83%	-0.82%	-7.81%	5.31%	0.53%	-	-
Horiz. %	112.53%	96.00%	96.80%	97.60%	105.87%	100.53%	100.00%	-
P/NAPS	0.51	0.60	0.57	0.56	0.59	0.63	0.65	-14.91%
YoY %	-15.00%	5.26%	1.79%	-5.08%	-6.35%	-3.08%	-	-
Horiz. %	78.46%	92.31%	87.69%	86.15%	90.77%	96.92%	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