[APM] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 6.27%

YoY- 14.01%

Quarter Report

4Q13 announcement.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	1,246,402	1,283,536	1,281,817	1,259,020	1,235,511	1,191,201	1,131,380	6.66%
YoY %	-2.89%	0.13%	1.81%	1.90%	3.72%	5.29%	-	-
Horiz. %	110.17%	113.45%	113.30%	111.28%	109.20%	105.29%	100.00%	-
PBT	151,258	168,394	179,692	182,004	171,830	162,215	155,535	-1.84%
YoY %	-10.18%	-6.29%	-1.27%	5.92%	5.93%	4.29%	-	-
Horiz. %	97.25%	108.27%	115.53%	117.02%	110.48%	104.29%	100.00%	-
Tax	-34,238	-38,136	-40,283	-40,635	-39,762	-35,862	-35,129	-1.69%
YoY %	10.22%	5.33%	0.87%	-2.20%	-10.88%	-2.09%	-	-
Horiz. %	97.46%	108.56%	114.67%	115.67%	113.19%	102.09%	100.00%	-
NP	117,020	130,258	139,409	141,369	132,068	126,353	120,406	-1.88%
YoY %	-10.16%	-6.56%	-1.39%	7.04%	4.52%	4.94%	-	-
Horiz. %	97.19%	108.18%	115.78%	117.41%	109.69%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,208	116,779	126,780	129,513	121,866	115,202	109,172	-3.67%
YoY %	-11.62%	-7.89%	-2.11%	6.27%	5.78%	5.52%	-	-
Horiz. %	94.54%	106.97%	116.13%	118.63%	111.63%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.64%	22.65%	22.42%	22.33%	23.14%	22.11%	22.59%	-
YoY %	-0.04%	1.03%	0.40%	-3.50%	4.66%	-2.12%	-	-
Horiz. %	100.22%	100.27%	99.25%	98.85%	102.43%	97.88%	100.00%	-
Total Cost	1,129,382	1,153,278	1,142,408	1,117,651	1,103,443	1,064,848	1,010,974	7.65%
YoY %	-2.07%	0.95%	2.22%	1.29%	3.62%	5.33%	-	-
Horiz. %	111.71%	114.08%	113.00%	110.55%	109.15%	105.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	949,065	941,580	945,105	782,897	888,651	919,487	910,016	2.83%
YoY %	0.79%	-0.37%	20.72%	-11.90%	-3.35%	1.04%	-	-
Horiz. %	104.29%	103.47%	103.86%	86.03%	97.65%	101.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	38,168	38,168	101,741	101,741	110,559	110,559	51,878	-18.48%
YoY %	0.00%	-62.49%	0.00%	-7.98%	0.00%	113.11%	-	-
Horiz. %	73.57%	73.57%	196.12%	196.12%	213.11%	213.11%	100.00%	-
Div Payout %	36.98%	32.68%	80.25%	78.56%	90.72%	95.97%	47.52%	-
YoY %	13.16%	-59.28%	2.15%	-13.40%	-5.47%	101.96%	-	-
Horiz. %	77.82%	68.77%	168.88%	165.32%	190.91%	201.96%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	949,065	941,580	945,105	782,897	888,651	919,487	910,016	2.83%
YoY %	0.79%	-0.37%	20.72%	-11.90%	-3.35%	1.04%	-	-
Horiz. %	104.29%	103.47%	103.86%	86.03%	97.65%	101.04%	100.00%	-
NOSH	195,683	195,754	195,755	195,724	195,738	195,635	195,702	-0.00%
YoY %	-0.04%	-0.00%	0.02%	-0.01%	0.05%	-0.03%	-	-
Horiz. %	99.99%	100.03%	100.03%	100.01%	100.02%	99.97%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	9.39%	10.15%	10.88%	11.23%	10.69%	10.61%	10.64%	-
YoY %	-7.49%	-6.71%	-3.12%	5.05%	0.75%	-0.28%	-	-
Horiz. %	88.25%	95.39%	102.26%	105.55%	100.47%	99.72%	100.00%	-
ROE	10.87%	12.40%	13.41%	16.54%	13.71%	12.53%	12.00%	-
YoY %	-12.34%	-7.53%	-18.92%	20.64%	9.42%	4.42%	-	-
Horiz. %	90.58%	103.33%	111.75%	137.83%	114.25%	104.42%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	636.95	655.69	654.81	643.26	631.21	608.89	578.11	6.66%
YoY %	-2.86%	0.13%	1.80%	1.91%	3.67%	5.32%	-	-
Horiz. %	110.18%	113.42%	113.27%	111.27%	109.19%	105.32%	100.00%	-
EPS	52.74	59.66	64.76	66.17	62.26	58.89	55.78	-3.66%
YoY %	-11.60%	-7.88%	-2.13%	6.28%	5.72%	5.58%	-	-
Horiz. %	94.55%	106.96%	116.10%	118.63%	111.62%	105.58%	100.00%	-
DPS	19.50	19.50	52.00	52.00	56.50	56.51	26.51	-18.49%
YoY %	0.00%	-62.50%	0.00%	-7.96%	-0.02%	113.16%	-	-
Horiz. %	73.56%	73.56%	196.15%	196.15%	213.13%	213.16%	100.00%	-
NAPS	4.85	4.81	4.828	4.00	4.54	4.70	4.65	2.84%
YoY %	0.83%	-0.37%	20.70%	-11.89%	-3.40%	1.08%	-	-
Horiz. %	104.30%	103.44%	103.83%	86.02%	97.63%	101.08%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 195,724
RPS	618.25	636.67	635.82	624.51	612.85	590.87	561.20	6.66%
YoY %	-2.89%	0.13%	1.81%	1.90%	3.72%	5.29%	-	-
Horiz. %	110.17%	113.45%	113.30%	111.28%	109.20%	105.29%	100.00%	-
EPS	51.19	57.93	62.89	64.24	60.45	57.14	54.15	-3.67%
YoY %	-11.63%	-7.89%	-2.10%	6.27%	5.79%	5.52%	-	-
Horiz. %	94.53%	106.98%	116.14%	118.63%	111.63%	105.52%	100.00%	-
DPS	18.93	18.93	50.47	50.47	54.84	54.84	25.73	-18.48%
YoY %	0.00%	-62.49%	0.00%	-7.97%	0.00%	113.14%	-	-
Horiz. %	73.57%	73.57%	196.15%	196.15%	213.14%	213.14%	100.00%	-
NAPS	4.7077	4.6705	4.688	3.8834	4.408	4.561	4.514	2.83%
YoY %	0.80%	-0.37%	20.72%	-11.90%	-3.35%	1.04%	-	-
Horiz. %	104.29%	103.47%	103.85%	86.03%	97.65%	101.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	5.90	5.98	6.18	5.79	5.67	4.99	4.95	-
P/RPS	0.93	0.91	0.94	0.90	0.90	0.82	0.86	5.35%
YoY %	2.20%	-3.19%	4.44%	0.00%	9.76%	-4.65%	-	-
Horiz. %	108.14%	105.81%	109.30%	104.65%	104.65%	95.35%	100.00%	-
P/EPS	11.19	10.02	9.54	8.75	9.11	8.47	8.87	16.73%
YoY %	11.68%	5.03%	9.03%	-3.95%	7.56%	-4.51%	-	-
Horiz. %	126.16%	112.97%	107.55%	98.65%	102.71%	95.49%	100.00%	-
EY	8.94	9.98	10.48	11.43	10.98	11.80	11.27	-14.29%
YoY %	-10.42%	-4.77%	-8.31%	4.10%	-6.95%	4.70%	-	-
Horiz. %	79.33%	88.55%	92.99%	101.42%	97.43%	104.70%	100.00%	-
DY	3.31	3.26	8.41	8.98	9.96	11.33	5.36	-27.46%
YoY %	1.53%	-61.24%	-6.35%	-9.84%	-12.09%	111.38%	-	-
Horiz. %	61.75%	60.82%	156.90%	167.54%	185.82%	211.38%	100.00%	-
P/NAPS	1.22	1.24	1.28	1.45	1.25	1.06	1.06	9.81%
YoY %	-1.61%	-3.12%	-11.72%	16.00%	17.92%	0.00%	-	-
Horiz. %	115.09%	116.98%	120.75%	136.79%	117.92%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	27/08/14	20/05/14	27/02/14	21/11/13	28/08/13	15/05/13	-
Price	5.36	6.05	6.25	6.12	5.90	5.40	5.44	-
P/RPS	0.84	0.92	0.95	0.95	0.93	0.89	0.94	-7.21%
YoY %	-8.70%	-3.16%	0.00%	2.15%	4.49%	-5.32%	-	-
Horiz. %	89.36%	97.87%	101.06%	101.06%	98.94%	94.68%	100.00%	-
P/EPS	10.16	10.14	9.65	9.25	9.48	9.17	9.75	2.78%
YoY %	0.20%	5.08%	4.32%	-2.43%	3.38%	-5.95%	-	-
Horiz. %	104.21%	104.00%	98.97%	94.87%	97.23%	94.05%	100.00%	-
EY	9.84	9.86	10.36	10.81	10.55	10.90	10.25	-2.68%
YoY %	-0.20%	-4.83%	-4.16%	2.46%	-3.21%	6.34%	-	-
Horiz. %	96.00%	96.20%	101.07%	105.46%	102.93%	106.34%	100.00%	-
DY	3.64	3.22	8.32	8.50	9.58	10.47	4.87	-17.62%
YoY %	13.04%	-61.30%	-2.12%	-11.27%	-8.50%	114.99%	-	-
Horiz. %	74.74%	66.12%	170.84%	174.54%	196.71%	214.99%	100.00%	-
P/NAPS	1.11	1.26	1.29	1.53	1.30	1.15	1.17	-3.44%
YoY %	-11.90%	-2.33%	-15.69%	17.69%	13.04%	-1.71%	-	-
Horiz. %	94.87%	107.69%	110.26%	130.77%	111.11%	98.29%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 10:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 10:05:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-06 10:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-06 09:10:00

EMA 5

10 Mins

BUY

2024-05-06 09:10:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

304

PTRANS

PERAK TRANSIT BERHAD

304

HLIND

HONG LEONG INDUSTRIES BHD

299

YTLPOWR

YTL POWER INTERNATIONAL BHD

192

MYEG

MY E.G. SERVICES BHD

123

YTL

YTL CORPORATION BHD

120

PBBANK

PUBLIC BANK BHD

116

SAPNRG

SAPURA ENERGY BERHAD

114

GENTING

GENTING BHD

108

Daily Stocks

HSI-CXG

0.16

-0.01

235,350,600

SNS

0.475

+0.08

142,020,000

HSI-HUT

0.22

-0.01

131,834,000

ICONIC-WA

0.04

0.00

110,572,400

ICONIC

0.11

+0.005

79,398,100

INGENIEU

0.12

+0.005

49,132,000

DNEX

0.415

+0.015

46,135,200

MYEG

0.91

-0.01

36,128,300

SAPNRG

0.045

0.00

34,129,800

PWRWELL

0.49

+0.03

31,263,300

More active Stocks

SAM

5.68

+0.52

1,377,000

NIKKEI-CF

1.60

+0.30

3,000

F&N

32.22

+0.22

60,100

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.12

+0.19

2,683,700

HUMEIND

3.16

+0.18

2,067,100

VSTECS

2.71

+0.18

1,403,200

YTLPOWR-C30

1.83

+0.16

2,100

DUFU

2.34

+0.14

5,099,200

CHGP

2.30

+0.14

1,031,900

More gainer Stocks

NESTLE

128.00

-0.30

2,700

AJI

20.14

-0.16

356,700

PERTAMA

2.34

-0.15

7,145,000

HEIM

23.26

-0.14

24,600

CHINTEK

7.40

-0.13

106,100

TAANN

3.97

-0.12

484,600

KLK

23.02

-0.12

337,200

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

29,500

PETDAG

21.76

-0.10

11,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More