[APM] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 1.16%

YoY- 7.05%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	1,203,763	1,283,536	1,191,201	1,159,105	1,157,929	1,114,118	876,880	5.41%
YoY %	-6.22%	7.75%	2.77%	0.10%	3.93%	27.05%	-	-
Horiz. %	137.28%	146.38%	135.85%	132.19%	132.05%	127.05%	100.00%	-
PBT	130,774	168,394	162,215	177,189	176,932	151,659	77,497	9.10%
YoY %	-22.34%	3.81%	-8.45%	0.15%	16.66%	95.70%	-	-
Horiz. %	168.75%	217.29%	209.32%	228.64%	228.31%	195.70%	100.00%	-
Tax	-34,739	-38,136	-35,862	-35,760	-42,603	-31,561	-20,652	9.04%
YoY %	8.91%	-6.34%	-0.29%	16.06%	-34.99%	-52.82%	-	-
Horiz. %	168.21%	184.66%	173.65%	173.16%	206.29%	152.82%	100.00%	-
NP	96,035	130,258	126,353	141,429	134,329	120,098	56,845	9.12%
YoY %	-26.27%	3.09%	-10.66%	5.29%	11.85%	111.27%	-	-
Horiz. %	168.94%	229.15%	222.28%	248.80%	236.31%	211.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,575	116,779	115,202	126,148	117,840	107,303	48,948	9.32%
YoY %	-28.43%	1.37%	-8.68%	7.05%	9.82%	119.22%	-	-
Horiz. %	170.74%	238.58%	235.36%	257.72%	240.75%	219.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.56%	22.65%	22.11%	20.18%	24.08%	20.81%	26.65%	-
YoY %	17.26%	2.44%	9.56%	-16.20%	15.71%	-21.91%	-	-
Horiz. %	99.66%	84.99%	82.96%	75.72%	90.36%	78.09%	100.00%	-
Total Cost	1,107,728	1,153,278	1,064,848	1,017,676	1,023,600	994,020	820,035	5.13%
YoY %	-3.95%	8.30%	4.64%	-0.58%	2.98%	21.22%	-	-
Horiz. %	135.08%	140.64%	129.85%	124.10%	124.82%	121.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,155,480	941,580	919,487	855,366	775,127	688,661	607,254	11.31%
YoY %	22.72%	2.40%	7.50%	10.35%	12.56%	13.41%	-	-
Horiz. %	190.28%	155.06%	151.42%	140.86%	127.64%	113.41%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	38,140	38,168	110,559	62,628	43,064	35,248	29,667	4.27%
YoY %	-0.07%	-65.48%	76.53%	45.43%	22.17%	18.81%	-	-
Horiz. %	128.56%	128.65%	372.67%	211.10%	145.16%	118.81%	100.00%	-
Div Payout %	45.64%	32.68%	95.97%	49.65%	36.54%	32.85%	60.61%	-
YoY %	39.66%	-65.95%	93.29%	35.88%	11.23%	-45.80%	-	-
Horiz. %	75.30%	53.92%	158.34%	81.92%	60.29%	54.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,155,480	941,580	919,487	855,366	775,127	688,661	607,254	11.31%
YoY %	22.72%	2.40%	7.50%	10.35%	12.56%	13.41%	-	-
Horiz. %	190.28%	155.06%	151.42%	140.86%	127.64%	113.41%	100.00%	-
NOSH	195,512	195,754	195,635	195,736	195,739	195,642	197,160	-0.13%
YoY %	-0.12%	0.06%	-0.05%	-0.00%	0.05%	-0.77%	-	-
Horiz. %	99.16%	99.29%	99.23%	99.28%	99.28%	99.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.98%	10.15%	10.61%	12.20%	11.60%	10.78%	6.48%	-
YoY %	-21.38%	-4.34%	-13.03%	5.17%	7.61%	66.36%	-	-
Horiz. %	123.15%	156.64%	163.73%	188.27%	179.01%	166.36%	100.00%	-
ROE	7.23%	12.40%	12.53%	14.75%	15.20%	15.58%	8.06%	-
YoY %	-41.69%	-1.04%	-15.05%	-2.96%	-2.44%	93.30%	-	-
Horiz. %	89.70%	153.85%	155.46%	183.00%	188.59%	193.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	615.70	655.69	608.89	592.18	591.57	569.47	444.75	5.56%
YoY %	-6.10%	7.69%	2.82%	0.10%	3.88%	28.04%	-	-
Horiz. %	138.44%	147.43%	136.91%	133.15%	133.01%	128.04%	100.00%	-
EPS	42.75	59.66	58.89	64.45	60.20	54.85	24.83	9.47%
YoY %	-28.34%	1.31%	-8.63%	7.06%	9.75%	120.90%	-	-
Horiz. %	172.17%	240.27%	237.17%	259.57%	242.45%	220.90%	100.00%	-
DPS	19.50	19.50	56.51	32.00	22.00	18.00	15.00	4.46%
YoY %	0.00%	-65.49%	76.59%	45.45%	22.22%	20.00%	-	-
Horiz. %	130.00%	130.00%	376.73%	213.33%	146.67%	120.00%	100.00%	-
NAPS	5.91	4.81	4.70	4.37	3.96	3.52	3.08	11.46%
YoY %	22.87%	2.34%	7.55%	10.35%	12.50%	14.29%	-	-
Horiz. %	191.88%	156.17%	152.60%	141.88%	128.57%	114.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 195,736
RPS	597.10	636.67	590.87	574.95	574.37	552.64	434.96	5.41%
YoY %	-6.22%	7.75%	2.77%	0.10%	3.93%	27.06%	-	-
Horiz. %	137.28%	146.37%	135.84%	132.18%	132.05%	127.06%	100.00%	-
EPS	41.46	57.93	57.14	62.57	58.45	53.23	24.28	9.32%
YoY %	-28.43%	1.38%	-8.68%	7.05%	9.81%	119.23%	-	-
Horiz. %	170.76%	238.59%	235.34%	257.70%	240.73%	219.23%	100.00%	-
DPS	18.92	18.93	54.84	31.07	21.36	17.48	14.72	4.27%
YoY %	-0.05%	-65.48%	76.50%	45.46%	22.20%	18.75%	-	-
Horiz. %	128.53%	128.60%	372.55%	211.07%	145.11%	118.75%	100.00%	-
NAPS	5.7316	4.6705	4.561	4.2429	3.8449	3.416	3.0122	11.31%
YoY %	22.72%	2.40%	7.50%	10.35%	12.56%	13.41%	-	-
Horiz. %	190.28%	155.05%	151.42%	140.86%	127.64%	113.41%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.78	5.98	4.99	4.74	4.88	4.16	1.80	-
P/RPS	0.78	0.91	0.82	0.80	0.82	0.73	0.40	11.76%
YoY %	-14.29%	10.98%	2.50%	-2.44%	12.33%	82.50%	-	-
Horiz. %	195.00%	227.50%	205.00%	200.00%	205.00%	182.50%	100.00%	-
P/EPS	11.18	10.02	8.47	7.35	8.11	7.58	7.25	7.48%
YoY %	11.58%	18.30%	15.24%	-9.37%	6.99%	4.55%	-	-
Horiz. %	154.21%	138.21%	116.83%	101.38%	111.86%	104.55%	100.00%	-
EY	8.94	9.98	11.80	13.60	12.34	13.18	13.79	-6.96%
YoY %	-10.42%	-15.42%	-13.24%	10.21%	-6.37%	-4.42%	-	-
Horiz. %	64.83%	72.37%	85.57%	98.62%	89.49%	95.58%	100.00%	-
DY	4.08	3.26	11.33	6.75	4.51	4.33	8.33	-11.21%
YoY %	25.15%	-71.23%	67.85%	49.67%	4.16%	-48.02%	-	-
Horiz. %	48.98%	39.14%	136.01%	81.03%	54.14%	51.98%	100.00%	-
P/NAPS	0.81	1.24	1.06	1.08	1.23	1.18	0.58	5.72%
YoY %	-34.68%	16.98%	-1.85%	-12.20%	4.24%	103.45%	-	-
Horiz. %	139.66%	213.79%	182.76%	186.21%	212.07%	203.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/08/15	27/08/14	28/08/13	15/08/12	18/08/11	18/08/10	21/08/09	-
Price	4.15	6.05	5.40	5.00	4.90	4.91	1.91	-
P/RPS	0.67	0.92	0.89	0.84	0.83	0.86	0.43	7.66%
YoY %	-27.17%	3.37%	5.95%	1.20%	-3.49%	100.00%	-	-
Horiz. %	155.81%	213.95%	206.98%	195.35%	193.02%	200.00%	100.00%	-
P/EPS	9.71	10.14	9.17	7.76	8.14	8.95	7.69	3.96%
YoY %	-4.24%	10.58%	18.17%	-4.67%	-9.05%	16.38%	-	-
Horiz. %	126.27%	131.86%	119.25%	100.91%	105.85%	116.38%	100.00%	-
EY	10.30	9.86	10.90	12.89	12.29	11.17	13.00	-3.80%
YoY %	4.46%	-9.54%	-15.44%	4.88%	10.03%	-14.08%	-	-
Horiz. %	79.23%	75.85%	83.85%	99.15%	94.54%	85.92%	100.00%	-
DY	4.70	3.22	10.47	6.40	4.49	3.67	7.85	-8.19%
YoY %	45.96%	-69.25%	63.59%	42.54%	22.34%	-53.25%	-	-
Horiz. %	59.87%	41.02%	133.38%	81.53%	57.20%	46.75%	100.00%	-
P/NAPS	0.70	1.26	1.15	1.14	1.24	1.39	0.62	2.04%
YoY %	-44.44%	9.57%	0.88%	-8.06%	-10.79%	124.19%	-	-
Horiz. %	112.90%	203.23%	185.48%	183.87%	200.00%	224.19%	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