[APM] YoY Cumulative 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- -78.28%

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
Cumulative Result
Revenue	279,548	367,609	320,309	294,075	276,135	318,255	308,124	-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	304	20,409	28,838	18,491	13,636	33,328	37,209	-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	-2,611	-5,093	-7,669	-5,342	-2,946	-12,163	-8,450	-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	-2,307	15,316	21,169	13,149	10,690	21,165	28,759	-
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	-6,200	9,779	16,210	10,552	9,343	17,827	25,409	-
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	281,855	352,293	299,140	280,926	265,445	297,090	279,365	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	-0.50%	0.79%	1.32%	0.87%	0.79%	1.53%	2.69%	-
YoY %	-163.29%	-40.15%	51.72%	10.13%	-48.37%	-43.12%	-	-
Horiz. %	-18.59%	29.37%	49.07%	32.34%	29.37%	56.88%	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	142.99	187.96	163.77	150.36	141.27	162.64	157.40	-1.58%
YoY %	-23.93%	14.77%	8.92%	6.43%	-13.14%	3.33%	-	-
Horiz. %	90.84%	119.42%	104.05%	95.53%	89.75%	103.33%	100.00%	-
EPS	-3.17	5.00	8.29	5.40	4.78	9.11	12.98	-
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	138.66	182.35	158.88	145.87	136.97	157.86	152.84	-1.60%
YoY %	-23.96%	14.77%	8.92%	6.50%	-13.23%	3.28%	-	-
Horiz. %	90.72%	119.31%	103.95%	95.44%	89.62%	103.28%	100.00%	-
EPS	-3.08	4.85	8.04	5.23	4.63	8.84	12.60	-
YoY %	-163.51%	-39.68%	53.73%	12.96%	-47.62%	-29.84%	-	-
Horiz. %	-24.44%	38.49%	63.81%	41.51%	36.75%	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	1.12	1.60	2.14	2.39	2.85	2.86	3.93	-18.86%
YoY %	-30.00%	-25.23%	-10.46%	-16.14%	-0.35%	-27.23%	-	-
Horiz. %	28.50%	40.71%	54.45%	60.81%	72.52%	72.77%	100.00%	-
P/EPS	-50.45	60.00	42.23	66.54	84.31	51.04	47.61	-
YoY %	-184.08%	42.08%	-36.53%	-21.08%	65.18%	7.20%	-	-
Horiz. %	-105.97%	126.02%	88.70%	139.76%	177.08%	107.20%	100.00%	-
EY	-1.98	1.67	2.37	1.50	1.19	1.96	2.10	-
YoY %	-218.56%	-29.54%	58.00%	26.05%	-39.29%	-6.67%	-	-
Horiz. %	-94.29%	79.52%	112.86%	71.43%	56.67%	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	1.19	1.56	2.19	2.66	2.70	3.17	3.97	-18.17%
YoY %	-23.72%	-28.77%	-17.67%	-1.48%	-14.83%	-20.15%	-	-
Horiz. %	29.97%	39.29%	55.16%	67.00%	68.01%	79.85%	100.00%	-
P/EPS	-53.61	58.60	43.19	74.14	79.92	56.53	48.15	-
YoY %	-191.48%	35.68%	-41.75%	-7.23%	41.38%	17.40%	-	-
Horiz. %	-111.34%	121.70%	89.70%	153.98%	165.98%	117.40%	100.00%	-
EY	-1.87	1.71	2.32	1.35	1.25	1.77	2.08	-
YoY %	-209.36%	-26.29%	71.85%	8.00%	-29.38%	-14.90%	-	-
Horiz. %	-89.90%	82.21%	111.54%	64.90%	60.10%	85.10%	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