[APM] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

21-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 2.65%

YoY- -28.36%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	295,481	275,536	306,493	305,763	340,001	338,282	278,461	0.99%
YoY %	7.24%	-10.10%	0.24%	-10.07%	0.51%	21.48%	-	-
Horiz. %	106.11%	98.95%	110.07%	109.80%	122.10%	121.48%	100.00%	-
PBT	10,555	10,687	16,488	27,057	37,687	48,985	42,305	-20.64%
YoY %	-1.24%	-35.18%	-39.06%	-28.21%	-23.06%	15.79%	-	-
Horiz. %	24.95%	25.26%	38.97%	63.96%	89.08%	115.79%	100.00%	-
Tax	-4,522	-6,775	-7,918	-5,608	-8,715	-10,862	-10,129	-12.57%
YoY %	33.25%	14.44%	-41.19%	35.65%	19.77%	-7.24%	-	-
Horiz. %	44.64%	66.89%	78.17%	55.37%	86.04%	107.24%	100.00%	-
NP	6,033	3,912	8,570	21,449	28,972	38,123	32,176	-24.33%
YoY %	54.22%	-54.35%	-60.04%	-25.97%	-24.00%	18.48%	-	-
Horiz. %	18.75%	12.16%	26.63%	66.66%	90.04%	118.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,548	2,511	6,376	18,300	25,546	35,547	29,517	-38.80%
YoY %	-38.35%	-60.62%	-65.16%	-28.36%	-28.13%	20.43%	-	-
Horiz. %	5.24%	8.51%	21.60%	62.00%	86.55%	120.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.84%	63.39%	48.02%	20.73%	23.12%	22.17%	23.94%	-
YoY %	-32.42%	32.01%	131.64%	-10.34%	4.29%	-7.39%	-	-
Horiz. %	178.95%	264.79%	200.58%	86.59%	96.57%	92.61%	100.00%	-
Total Cost	289,448	271,624	297,923	284,314	311,029	300,159	246,285	2.72%
YoY %	6.56%	-8.83%	4.79%	-8.59%	3.62%	21.87%	-	-
Horiz. %	117.53%	110.29%	120.97%	115.44%	126.29%	121.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,218,488	1,200,898	1,167,629	1,155,480	941,580	919,487	855,366	6.07%
YoY %	1.46%	2.85%	1.05%	22.72%	2.40%	7.50%	-	-
Horiz. %	142.45%	140.40%	136.51%	135.09%	110.08%	107.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	9,779	8,801	9,779	14,663	14,681	78,254	19,573	-10.91%
YoY %	11.11%	-10.00%	-33.31%	-0.12%	-81.24%	299.81%	-	-
Horiz. %	49.96%	44.97%	49.96%	74.91%	75.01%	399.81%	100.00%	-
Div Payout %	631.73%	350.51%	153.37%	80.13%	57.47%	220.14%	66.31%	-
YoY %	80.23%	128.54%	91.40%	39.43%	-73.89%	231.99%	-	-
Horiz. %	952.69%	528.59%	231.29%	120.84%	86.67%	331.99%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,218,488	1,200,898	1,167,629	1,155,480	941,580	919,487	855,366	6.07%
YoY %	1.46%	2.85%	1.05%	22.72%	2.40%	7.50%	-	-
Horiz. %	142.45%	140.40%	136.51%	135.09%	110.08%	107.50%	100.00%	-
NOSH	201,600	201,600	195,582	195,512	195,754	195,635	195,736	0.49%
YoY %	0.00%	3.08%	0.04%	-0.12%	0.06%	-0.05%	-	-
Horiz. %	103.00%	103.00%	99.92%	99.89%	100.01%	99.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.04%	1.42%	2.80%	7.01%	8.52%	11.27%	11.55%	-
YoY %	43.66%	-49.29%	-60.06%	-17.72%	-24.40%	-2.42%	-	-
Horiz. %	17.66%	12.29%	24.24%	60.69%	73.77%	97.58%	100.00%	-
ROE	0.13%	0.21%	0.55%	1.58%	2.71%	3.87%	3.45%	-
YoY %	-38.10%	-61.82%	-65.19%	-41.70%	-29.97%	12.17%	-	-
Horiz. %	3.77%	6.09%	15.94%	45.80%	78.55%	112.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	151.08	140.88	156.71	156.39	173.69	172.91	142.26	1.00%
YoY %	7.24%	-10.10%	0.20%	-9.96%	0.45%	21.55%	-	-
Horiz. %	106.20%	99.03%	110.16%	109.93%	122.09%	121.55%	100.00%	-
EPS	0.79	1.28	3.26	9.36	13.05	18.17	15.08	-38.81%
YoY %	-38.28%	-60.74%	-65.17%	-28.28%	-28.18%	20.49%	-	-
Horiz. %	5.24%	8.49%	21.62%	62.07%	86.54%	120.49%	100.00%	-
DPS	5.00	4.50	5.00	7.50	7.50	40.00	10.00	-10.90%
YoY %	11.11%	-10.00%	-33.33%	0.00%	-81.25%	300.00%	-	-
Horiz. %	50.00%	45.00%	50.00%	75.00%	75.00%	400.00%	100.00%	-
NAPS	6.23	6.14	5.97	5.91	4.81	4.70	4.37	6.08%
YoY %	1.47%	2.85%	1.02%	22.87%	2.34%	7.55%	-	-
Horiz. %	142.56%	140.50%	136.61%	135.24%	110.07%	107.55%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 195,512
RPS	146.57	136.67	152.03	151.67	168.65	167.80	138.13	0.99%
YoY %	7.24%	-10.10%	0.24%	-10.07%	0.51%	21.48%	-	-
Horiz. %	106.11%	98.94%	110.06%	109.80%	122.10%	121.48%	100.00%	-
EPS	0.77	1.25	3.16	9.08	12.67	17.63	14.64	-38.77%
YoY %	-38.40%	-60.44%	-65.20%	-28.33%	-28.13%	20.42%	-	-
Horiz. %	5.26%	8.54%	21.58%	62.02%	86.54%	120.42%	100.00%	-
DPS	4.85	4.37	4.85	7.27	7.28	38.82	9.71	-10.92%
YoY %	10.98%	-9.90%	-33.29%	-0.14%	-81.25%	299.79%	-	-
Horiz. %	49.95%	45.01%	49.95%	74.87%	74.97%	399.79%	100.00%	-
NAPS	6.0441	5.9568	5.7918	5.7316	4.6705	4.561	4.2429	6.07%
YoY %	1.47%	2.85%	1.05%	22.72%	2.40%	7.50%	-	-
Horiz. %	142.45%	140.39%	136.51%	135.09%	110.08%	107.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.55	4.00	3.68	4.78	5.98	4.99	4.74	-
P/RPS	2.35	2.84	2.35	3.06	3.44	2.89	3.33	-5.64%
YoY %	-17.25%	20.85%	-23.20%	-11.05%	19.03%	-13.21%	-	-
Horiz. %	70.57%	85.29%	70.57%	91.89%	103.30%	86.79%	100.00%	-
P/EPS	448.53	311.57	112.88	51.07	45.82	27.46	31.43	55.71%
YoY %	43.96%	176.02%	121.03%	11.46%	66.86%	-12.63%	-	-
Horiz. %	1,427.08%	991.31%	359.15%	162.49%	145.78%	87.37%	100.00%	-
EY	0.22	0.32	0.89	1.96	2.18	3.64	3.18	-35.91%
YoY %	-31.25%	-64.04%	-54.59%	-10.09%	-40.11%	14.47%	-	-
Horiz. %	6.92%	10.06%	27.99%	61.64%	68.55%	114.47%	100.00%	-
DY	1.41	1.13	1.36	1.57	1.25	8.02	2.11	-6.49%
YoY %	24.78%	-16.91%	-13.38%	25.60%	-84.41%	280.09%	-	-
Horiz. %	66.82%	53.55%	64.45%	74.41%	59.24%	380.09%	100.00%	-
P/NAPS	0.57	0.65	0.62	0.81	1.24	1.06	1.08	-10.09%
YoY %	-12.31%	4.84%	-23.46%	-34.68%	16.98%	-1.85%	-	-
Horiz. %	52.78%	60.19%	57.41%	75.00%	114.81%	98.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	21/08/17	23/08/16	21/08/15	27/08/14	28/08/13	15/08/12	-
Price	3.75	3.85	3.51	4.15	6.05	5.40	5.00	-
P/RPS	2.48	2.73	2.24	2.65	3.48	3.12	3.51	-5.62%
YoY %	-9.16%	21.87%	-15.47%	-23.85%	11.54%	-11.11%	-	-
Horiz. %	70.66%	77.78%	63.82%	75.50%	99.15%	88.89%	100.00%	-
P/EPS	473.80	299.88	107.67	44.34	46.36	29.72	33.16	55.74%
YoY %	58.00%	178.52%	142.83%	-4.36%	55.99%	-10.37%	-	-
Horiz. %	1,428.83%	904.34%	324.70%	133.72%	139.81%	89.63%	100.00%	-
EY	0.21	0.33	0.93	2.26	2.16	3.36	3.02	-35.86%
YoY %	-36.36%	-64.52%	-58.85%	4.63%	-35.71%	11.26%	-	-
Horiz. %	6.95%	10.93%	30.79%	74.83%	71.52%	111.26%	100.00%	-
DY	1.33	1.17	1.42	1.81	1.24	7.41	2.00	-6.57%
YoY %	13.68%	-17.61%	-21.55%	45.97%	-83.27%	270.50%	-	-
Horiz. %	66.50%	58.50%	71.00%	90.50%	62.00%	370.50%	100.00%	-
P/NAPS	0.60	0.63	0.59	0.70	1.26	1.15	1.14	-10.14%
YoY %	-4.76%	6.78%	-15.71%	-44.44%	9.57%	0.88%	-	-
Horiz. %	52.63%	55.26%	51.75%	61.40%	110.53%	100.88%	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