[APM] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

05-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -13.12%

YoY- 12.94%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	1,118,192	1,470,436	1,281,236	1,176,300	1,104,540	1,273,020	1,232,496	-1.60%
YoY %	-23.96%	14.77%	8.92%	6.50%	-13.23%	3.29%	-	-
Horiz. %	90.73%	119.31%	103.95%	95.44%	89.62%	103.29%	100.00%	-
PBT	1,216	81,636	115,352	73,964	54,544	133,312	148,836	-55.08%
YoY %	-98.51%	-29.23%	55.96%	35.60%	-59.09%	-10.43%	-	-
Horiz. %	0.82%	54.85%	77.50%	49.69%	36.65%	89.57%	100.00%	-
Tax	-10,444	-20,372	-30,676	-21,368	-11,784	-48,652	-33,800	-17.76%
YoY %	48.73%	33.59%	-43.56%	-81.33%	75.78%	-43.94%	-	-
Horiz. %	30.90%	60.27%	90.76%	63.22%	34.86%	143.94%	100.00%	-
NP	-9,228	61,264	84,676	52,596	42,760	84,660	115,036	-
YoY %	-115.06%	-27.65%	60.99%	23.00%	-49.49%	-26.41%	-	-
Horiz. %	-8.02%	53.26%	73.61%	45.72%	37.17%	73.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-24,800	39,116	64,840	42,208	37,372	71,308	101,636	-
YoY %	-163.40%	-39.67%	53.62%	12.94%	-47.59%	-29.84%	-	-
Horiz. %	-24.40%	38.49%	63.80%	41.53%	36.77%	70.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	858.88%	24.95%	26.59%	28.89%	21.60%	36.49%	22.71%	-
YoY %	3,342.40%	-6.17%	-7.96%	33.75%	-40.81%	60.68%	-	-
Horiz. %	3,781.95%	109.86%	117.08%	127.21%	95.11%	160.68%	100.00%	-
Total Cost	1,127,420	1,409,172	1,196,560	1,123,704	1,061,780	1,188,360	1,117,460	0.14%
YoY %	-19.99%	17.77%	6.48%	5.83%	-10.65%	6.34%	-	-
Horiz. %	100.89%	126.10%	107.08%	100.56%	95.02%	106.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,251,212	1,241,952	1,232,179	1,212,633	1,176,670	1,164,332	945,105	4.78%
YoY %	0.75%	0.79%	1.61%	3.06%	1.06%	23.20%	-	-
Horiz. %	132.39%	131.41%	130.37%	128.31%	124.50%	123.20%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	1,251,212	1,241,952	1,232,179	1,212,633	1,176,670	1,164,332	945,105	4.78%
YoY %	0.75%	0.79%	1.61%	3.06%	1.06%	23.20%	-	-
Horiz. %	132.39%	131.41%	130.37%	128.31%	124.50%	123.20%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	195,460	195,686	195,755	0.49%
YoY %	0.00%	0.00%	0.00%	3.14%	-0.12%	-0.04%	-	-
Horiz. %	102.99%	102.99%	102.99%	102.99%	99.85%	99.96%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	-0.83%	4.17%	6.61%	4.47%	3.87%	6.65%	9.33%	-
YoY %	-119.90%	-36.91%	47.87%	15.50%	-41.80%	-28.72%	-	-
Horiz. %	-8.90%	44.69%	70.85%	47.91%	41.48%	71.28%	100.00%	-
ROE	-1.98%	3.15%	5.26%	3.48%	3.18%	6.12%	10.75%	-
YoY %	-162.86%	-40.11%	51.15%	9.43%	-48.04%	-43.07%	-	-
Horiz. %	-18.42%	29.30%	48.93%	32.37%	29.58%	56.93%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	571.96	751.82	655.08	601.42	565.10	650.54	629.61	-1.58%
YoY %	-23.92%	14.77%	8.92%	6.43%	-13.13%	3.32%	-	-
Horiz. %	90.84%	119.41%	104.05%	95.52%	89.75%	103.32%	100.00%	-
EPS	-12.68	20.00	33.16	21.60	19.12	36.44	51.92	-
YoY %	-163.40%	-39.69%	53.52%	12.97%	-47.53%	-29.82%	-	-
Horiz. %	-24.42%	38.52%	63.87%	41.60%	36.83%	70.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.40	6.35	6.30	6.20	6.02	5.95	4.828	4.80%
YoY %	0.79%	0.79%	1.61%	2.99%	1.18%	23.24%	-	-
Horiz. %	132.56%	131.52%	130.49%	128.42%	124.69%	123.24%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	554.66	729.38	635.53	583.48	547.89	631.46	611.36	-1.60%
YoY %	-23.95%	14.77%	8.92%	6.50%	-13.23%	3.29%	-	-
Horiz. %	90.73%	119.30%	103.95%	95.44%	89.62%	103.29%	100.00%	-
EPS	-12.30	19.40	32.16	20.94	18.54	35.37	50.41	-
YoY %	-163.40%	-39.68%	53.58%	12.94%	-47.58%	-29.84%	-	-
Horiz. %	-24.40%	38.48%	63.80%	41.54%	36.78%	70.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.2064	6.1605	6.112	6.015	5.8367	5.7755	4.688	4.78%
YoY %	0.75%	0.79%	1.61%	3.05%	1.06%	23.20%	-	-
Horiz. %	132.39%	131.41%	130.38%	128.31%	124.50%	123.20%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.60	3.00	3.50	3.59	4.03	4.65	6.18	-
P/RPS	0.28	0.40	0.53	0.60	0.71	0.71	0.98	-18.82%
YoY %	-30.00%	-24.53%	-11.67%	-15.49%	0.00%	-27.55%	-	-
Horiz. %	28.57%	40.82%	54.08%	61.22%	72.45%	72.45%	100.00%	-
P/EPS	-12.61	15.00	10.56	16.64	21.08	12.76	11.90	-
YoY %	-184.07%	42.05%	-36.54%	-21.06%	65.20%	7.23%	-	-
Horiz. %	-105.97%	126.05%	88.74%	139.83%	177.14%	107.23%	100.00%	-
EY	-7.93	6.67	9.47	6.01	4.74	7.84	8.40	-
YoY %	-218.89%	-29.57%	57.57%	26.79%	-39.54%	-6.67%	-	-
Horiz. %	-94.40%	79.40%	112.74%	71.55%	56.43%	93.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.47	0.56	0.58	0.67	0.78	1.28	-23.81%
YoY %	-46.81%	-16.07%	-3.45%	-13.43%	-14.10%	-39.06%	-	-
Horiz. %	19.53%	36.72%	43.75%	45.31%	52.34%	60.94%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/06/20	24/05/19	16/05/18	05/05/17	17/05/16	14/05/15	20/05/14	-
Price	1.70	2.93	3.58	4.00	3.82	5.15	6.25	-
P/RPS	0.30	0.39	0.55	0.67	0.68	0.79	0.99	-18.02%
YoY %	-23.08%	-29.09%	-17.91%	-1.47%	-13.92%	-20.20%	-	-
Horiz. %	30.30%	39.39%	55.56%	67.68%	68.69%	79.80%	100.00%	-
P/EPS	-13.40	14.65	10.80	18.54	19.98	14.13	12.04	-
YoY %	-191.47%	35.65%	-41.75%	-7.21%	41.40%	17.36%	-	-
Horiz. %	-111.30%	121.68%	89.70%	153.99%	165.95%	117.36%	100.00%	-
EY	-7.46	6.83	9.26	5.40	5.01	7.08	8.31	-
YoY %	-209.22%	-26.24%	71.48%	7.78%	-29.24%	-14.80%	-	-
Horiz. %	-89.77%	82.19%	111.43%	64.98%	60.29%	85.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.46	0.57	0.65	0.63	0.87	1.29	-22.92%
YoY %	-41.30%	-19.30%	-12.31%	3.17%	-27.59%	-32.56%	-	-
Horiz. %	20.93%	35.66%	44.19%	50.39%	48.84%	67.44%	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