[APM] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -2.15%

YoY- -4.65%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,326,908	1,202,089	1,444,560	1,234,698	1,223,613	1,111,449	1,203,763	1.63%
YoY %	10.38%	-16.79%	17.00%	0.91%	10.09%	-7.67%	-	-
Horiz. %	110.23%	99.86%	120.00%	102.57%	101.65%	92.33%	100.00%	-
PBT	53,644	8,283	76,126	81,599	82,261	64,765	130,774	-13.78%
YoY %	547.64%	-89.12%	-6.71%	-0.80%	27.01%	-50.48%	-	-
Horiz. %	41.02%	6.33%	58.21%	62.40%	62.90%	49.52%	100.00%	-
Tax	-19,688	-11,528	-14,093	-21,494	-25,089	-16,206	-34,739	-9.02%
YoY %	-70.78%	18.20%	34.43%	14.33%	-54.81%	53.35%	-	-
Horiz. %	56.67%	33.18%	40.57%	61.87%	72.22%	46.65%	100.00%	-
NP	33,956	-3,245	62,033	60,105	57,172	48,559	96,035	-15.89%
YoY %	1,146.41%	-105.23%	3.21%	5.13%	17.74%	-49.44%	-	-
Horiz. %	35.36%	-3.38%	64.59%	62.59%	59.53%	50.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,607	-18,185	39,022	43,790	45,926	40,082	83,575	-25.20%
YoY %	180.32%	-146.60%	-10.89%	-4.65%	14.58%	-52.04%	-	-
Horiz. %	17.48%	-21.76%	46.69%	52.40%	54.95%	47.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.70%	139.18%	18.51%	26.34%	30.50%	25.02%	26.56%	-
YoY %	-73.63%	651.92%	-29.73%	-13.64%	21.90%	-5.80%	-	-
Horiz. %	138.18%	524.02%	69.69%	99.17%	114.83%	94.20%	100.00%	-
Total Cost	1,292,952	1,205,334	1,382,527	1,174,593	1,166,441	1,062,890	1,107,728	2.60%
YoY %	7.27%	-12.82%	17.70%	0.70%	9.74%	-4.05%	-	-
Horiz. %	116.72%	108.81%	124.81%	106.04%	105.30%	95.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,302,003	1,257,058	1,243,907	1,218,488	1,200,898	1,167,629	1,155,480	2.00%
YoY %	3.58%	1.06%	2.09%	1.46%	2.85%	1.05%	-	-
Horiz. %	112.68%	108.79%	107.65%	105.45%	103.93%	101.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	13,684	9,779	23,469	26,403	28,360	33,255	38,140	-15.69%
YoY %	39.93%	-58.33%	-11.11%	-6.90%	-14.72%	-12.81%	-	-
Horiz. %	35.88%	25.64%	61.53%	69.23%	74.36%	87.19%	100.00%	-
Div Payout %	93.69%	0.00%	60.15%	60.30%	61.75%	82.97%	45.64%	-
YoY %	0.00%	0.00%	-0.25%	-2.35%	-25.58%	81.79%	-	-
Horiz. %	205.28%	0.00%	131.79%	132.12%	135.30%	181.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,302,003	1,257,058	1,243,907	1,218,488	1,200,898	1,167,629	1,155,480	2.00%
YoY %	3.58%	1.06%	2.09%	1.46%	2.85%	1.05%	-	-
Horiz. %	112.68%	108.79%	107.65%	105.45%	103.93%	101.05%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	201,600	195,582	195,512	0.51%
YoY %	0.00%	0.00%	0.00%	0.00%	3.08%	0.04%	-	-
Horiz. %	103.11%	103.11%	103.11%	103.11%	103.11%	100.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	2.56%	-0.27%	4.29%	4.87%	4.67%	4.37%	7.98%	-
YoY %	1,048.15%	-106.29%	-11.91%	4.28%	6.86%	-45.24%	-	-
Horiz. %	32.08%	-3.38%	53.76%	61.03%	58.52%	54.76%	100.00%	-
ROE	1.12%	-1.45%	3.14%	3.59%	3.82%	3.43%	7.23%	-
YoY %	177.24%	-146.18%	-12.53%	-6.02%	11.37%	-52.56%	-	-
Horiz. %	15.49%	-20.06%	43.43%	49.65%	52.84%	47.44%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	678.74	614.88	738.59	631.29	625.61	568.28	615.70	1.63%
YoY %	10.39%	-16.75%	17.00%	0.91%	10.09%	-7.70%	-	-
Horiz. %	110.24%	99.87%	119.96%	102.53%	101.61%	92.30%	100.00%	-
EPS	7.47	-9.30	19.95	22.39	23.48	20.49	42.75	-25.20%
YoY %	180.32%	-146.62%	-10.90%	-4.64%	14.59%	-52.07%	-	-
Horiz. %	17.47%	-21.75%	46.67%	52.37%	54.92%	47.93%	100.00%	-
DPS	7.00	5.00	12.00	13.50	14.50	17.00	19.50	-15.68%
YoY %	40.00%	-58.33%	-11.11%	-6.90%	-14.71%	-12.82%	-	-
Horiz. %	35.90%	25.64%	61.54%	69.23%	74.36%	87.18%	100.00%	-
NAPS	6.66	6.43	6.36	6.23	6.14	5.97	5.91	2.00%
YoY %	3.58%	1.10%	2.09%	1.47%	2.85%	1.02%	-	-
Horiz. %	112.69%	108.80%	107.61%	105.41%	103.89%	101.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	658.19	596.27	716.55	612.45	606.95	551.31	597.10	1.63%
YoY %	10.38%	-16.79%	17.00%	0.91%	10.09%	-7.67%	-	-
Horiz. %	110.23%	99.86%	120.01%	102.57%	101.65%	92.33%	100.00%	-
EPS	7.25	-9.02	19.36	21.72	22.78	19.88	41.46	-25.20%
YoY %	180.38%	-146.59%	-10.87%	-4.65%	14.59%	-52.05%	-	-
Horiz. %	17.49%	-21.76%	46.70%	52.39%	54.94%	47.95%	100.00%	-
DPS	6.79	4.85	11.64	13.10	14.07	16.50	18.92	-15.68%
YoY %	40.00%	-58.33%	-11.15%	-6.89%	-14.73%	-12.79%	-	-
Horiz. %	35.89%	25.63%	61.52%	69.24%	74.37%	87.21%	100.00%	-
NAPS	6.4583	6.2354	6.1702	6.0441	5.9568	5.7918	5.7316	2.00%
YoY %	3.57%	1.06%	2.09%	1.47%	2.85%	1.05%	-	-
Horiz. %	112.68%	108.79%	107.65%	105.45%	103.93%	101.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.28	1.71	2.75	3.55	4.00	3.68	4.78	-
P/RPS	0.34	0.28	0.37	0.56	0.64	0.65	0.78	-12.91%
YoY %	21.43%	-24.32%	-33.93%	-12.50%	-1.54%	-16.67%	-	-
Horiz. %	43.59%	35.90%	47.44%	71.79%	82.05%	83.33%	100.00%	-
P/EPS	30.51	-18.38	13.78	15.86	17.03	17.96	11.18	18.19%
YoY %	266.00%	-233.38%	-13.11%	-6.87%	-5.18%	60.64%	-	-
Horiz. %	272.90%	-164.40%	123.26%	141.86%	152.33%	160.64%	100.00%	-
EY	3.28	-5.44	7.26	6.31	5.87	5.57	8.94	-15.37%
YoY %	160.29%	-174.93%	15.06%	7.50%	5.39%	-37.70%	-	-
Horiz. %	36.69%	-60.85%	81.21%	70.58%	65.66%	62.30%	100.00%	-
DY	3.07	2.92	4.36	3.80	3.63	4.62	4.08	-4.62%
YoY %	5.14%	-33.03%	14.74%	4.68%	-21.43%	13.24%	-	-
Horiz. %	75.25%	71.57%	106.86%	93.14%	88.97%	113.24%	100.00%	-
P/NAPS	0.34	0.27	0.43	0.57	0.65	0.62	0.81	-13.45%
YoY %	25.93%	-37.21%	-24.56%	-12.31%	4.84%	-23.46%	-	-
Horiz. %	41.98%	33.33%	53.09%	70.37%	80.25%	76.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	19/08/20	27/08/19	29/08/18	21/08/17	23/08/16	21/08/15	-
Price	2.27	1.65	2.40	3.75	3.85	3.51	4.15	-
P/RPS	0.33	0.27	0.32	0.59	0.62	0.62	0.67	-11.12%
YoY %	22.22%	-15.62%	-45.76%	-4.84%	0.00%	-7.46%	-	-
Horiz. %	49.25%	40.30%	47.76%	88.06%	92.54%	92.54%	100.00%	-
P/EPS	30.38	-17.74	12.03	16.75	16.40	17.13	9.71	20.91%
YoY %	271.25%	-247.46%	-28.18%	2.13%	-4.26%	76.42%	-	-
Horiz. %	312.87%	-182.70%	123.89%	172.50%	168.90%	176.42%	100.00%	-
EY	3.29	-5.64	8.31	5.97	6.10	5.84	10.30	-17.30%
YoY %	158.33%	-167.87%	39.20%	-2.13%	4.45%	-43.30%	-	-
Horiz. %	31.94%	-54.76%	80.68%	57.96%	59.22%	56.70%	100.00%	-
DY	3.08	3.03	5.00	3.60	3.77	4.84	4.70	-6.79%
YoY %	1.65%	-39.40%	38.89%	-4.51%	-22.11%	2.98%	-	-
Horiz. %	65.53%	64.47%	106.38%	76.60%	80.21%	102.98%	100.00%	-
P/NAPS	0.34	0.26	0.38	0.60	0.63	0.59	0.70	-11.32%
YoY %	30.77%	-31.58%	-36.67%	-4.76%	6.78%	-15.71%	-	-
Horiz. %	48.57%	37.14%	54.29%	85.71%	90.00%	84.29%	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