[APM] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

27-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -4.66%

YoY- -24.02%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	1,167,701	1,203,763	1,238,001	1,227,870	1,246,402	1,283,536	1,281,817	-6.02%
YoY %	-3.00%	-2.77%	0.83%	-1.49%	-2.89%	0.13%	-	-
Horiz. %	91.10%	93.91%	96.58%	95.79%	97.24%	100.13%	100.00%	-
PBT	112,692	130,774	141,404	145,285	151,258	168,394	179,692	-26.71%
YoY %	-13.83%	-7.52%	-2.67%	-3.95%	-10.18%	-6.29%	-	-
Horiz. %	62.71%	72.78%	78.69%	80.85%	84.18%	93.71%	100.00%	-
Tax	-30,896	-34,739	-37,846	-34,133	-34,238	-38,136	-40,283	-16.19%
YoY %	11.06%	8.21%	-10.88%	0.31%	10.22%	5.33%	-	-
Horiz. %	76.70%	86.24%	93.95%	84.73%	84.99%	94.67%	100.00%	-
NP	81,796	96,035	103,558	111,152	117,020	130,258	139,409	-29.89%
YoY %	-14.83%	-7.26%	-6.83%	-5.01%	-10.16%	-6.56%	-	-
Horiz. %	58.67%	68.89%	74.28%	79.73%	83.94%	93.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,468	83,575	90,821	98,403	103,208	116,779	126,780	-32.37%
YoY %	-15.68%	-7.98%	-7.71%	-4.66%	-11.62%	-7.89%	-	-
Horiz. %	55.58%	65.92%	71.64%	77.62%	81.41%	92.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.42%	26.56%	26.76%	23.49%	22.64%	22.65%	22.42%	-
YoY %	3.24%	-0.75%	13.92%	3.75%	-0.04%	1.03%	-	-
Horiz. %	122.30%	118.47%	119.36%	104.77%	100.98%	101.03%	100.00%	-
Total Cost	1,085,905	1,107,728	1,134,443	1,116,718	1,129,382	1,153,278	1,142,408	-3.32%
YoY %	-1.97%	-2.35%	1.59%	-1.12%	-2.07%	0.95%	-	-
Horiz. %	95.05%	96.96%	99.30%	97.75%	98.86%	100.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,170,770	1,155,480	1,164,332	1,142,548	949,065	941,580	945,105	15.32%
YoY %	1.32%	-0.76%	1.91%	20.39%	0.79%	-0.37%	-	-
Horiz. %	123.88%	122.26%	123.20%	120.89%	100.42%	99.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	38,140	38,140	38,158	38,158	38,168	38,168	101,741	-47.97%
YoY %	0.00%	-0.05%	0.00%	-0.03%	0.00%	-62.49%	-	-
Horiz. %	37.49%	37.49%	37.51%	37.51%	37.51%	37.51%	100.00%	-
Div Payout %	54.12%	45.64%	42.02%	38.78%	36.98%	32.68%	80.25%	-
YoY %	18.58%	8.61%	8.35%	4.87%	13.16%	-59.28%	-	-
Horiz. %	67.44%	56.87%	52.36%	48.32%	46.08%	40.72%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,170,770	1,155,480	1,164,332	1,142,548	949,065	941,580	945,105	15.32%
YoY %	1.32%	-0.76%	1.91%	20.39%	0.79%	-0.37%	-	-
Horiz. %	123.88%	122.26%	123.20%	120.89%	100.42%	99.63%	100.00%	-
NOSH	195,780	195,512	195,686	195,641	195,683	195,754	195,755	0.00%
YoY %	0.14%	-0.09%	0.02%	-0.02%	-0.04%	-0.00%	-	-
Horiz. %	100.01%	99.88%	99.96%	99.94%	99.96%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	7.00%	7.98%	8.36%	9.05%	9.39%	10.15%	10.88%	-
YoY %	-12.28%	-4.55%	-7.62%	-3.62%	-7.49%	-6.71%	-	-
Horiz. %	64.34%	73.35%	76.84%	83.18%	86.31%	93.29%	100.00%	-
ROE	6.02%	7.23%	7.80%	8.61%	10.87%	12.40%	13.41%	-
YoY %	-16.74%	-7.31%	-9.41%	-20.79%	-12.34%	-7.53%	-	-
Horiz. %	44.89%	53.91%	58.17%	64.21%	81.06%	92.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	596.43	615.70	632.65	627.61	636.95	655.69	654.81	-6.03%
YoY %	-3.13%	-2.68%	0.80%	-1.47%	-2.86%	0.13%	-	-
Horiz. %	91.08%	94.03%	96.62%	95.85%	97.27%	100.13%	100.00%	-
EPS	35.99	42.75	46.41	50.30	52.74	59.66	64.76	-32.38%
YoY %	-15.81%	-7.89%	-7.73%	-4.63%	-11.60%	-7.88%	-	-
Horiz. %	55.57%	66.01%	71.66%	77.67%	81.44%	92.12%	100.00%	-
DPS	19.50	19.50	19.50	19.50	19.50	19.50	52.00	-47.96%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-62.50%	-	-
Horiz. %	37.50%	37.50%	37.50%	37.50%	37.50%	37.50%	100.00%	-
NAPS	5.98	5.91	5.95	5.84	4.85	4.81	4.828	15.31%
YoY %	1.18%	-0.67%	1.88%	20.41%	0.83%	-0.37%	-	-
Horiz. %	123.86%	122.41%	123.24%	120.96%	100.46%	99.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 195,641
RPS	579.22	597.10	614.09	609.06	618.25	636.67	635.82	-6.02%
YoY %	-2.99%	-2.77%	0.83%	-1.49%	-2.89%	0.13%	-	-
Horiz. %	91.10%	93.91%	96.58%	95.79%	97.24%	100.13%	100.00%	-
EPS	34.95	41.46	45.05	48.81	51.19	57.93	62.89	-32.38%
YoY %	-15.70%	-7.97%	-7.70%	-4.65%	-11.63%	-7.89%	-	-
Horiz. %	55.57%	65.92%	71.63%	77.61%	81.40%	92.11%	100.00%	-
DPS	18.92	18.92	18.93	18.93	18.93	18.93	50.47	-47.97%
YoY %	0.00%	-0.05%	0.00%	0.00%	0.00%	-62.49%	-	-
Horiz. %	37.49%	37.49%	37.51%	37.51%	37.51%	37.51%	100.00%	-
NAPS	5.8074	5.7316	5.7755	5.6674	4.7077	4.6705	4.688	15.32%
YoY %	1.32%	-0.76%	1.91%	20.39%	0.80%	-0.37%	-	-
Horiz. %	123.88%	122.26%	123.20%	120.89%	100.42%	99.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	4.01	4.78	4.65	4.84	5.90	5.98	6.18	-
P/RPS	0.67	0.78	0.74	0.77	0.93	0.91	0.94	-20.19%
YoY %	-14.10%	5.41%	-3.90%	-17.20%	2.20%	-3.19%	-	-
Horiz. %	71.28%	82.98%	78.72%	81.91%	98.94%	96.81%	100.00%	-
P/EPS	11.14	11.18	10.02	9.62	11.19	10.02	9.54	10.87%
YoY %	-0.36%	11.58%	4.16%	-14.03%	11.68%	5.03%	-	-
Horiz. %	116.77%	117.19%	105.03%	100.84%	117.30%	105.03%	100.00%	-
EY	8.98	8.94	9.98	10.39	8.94	9.98	10.48	-9.77%
YoY %	0.45%	-10.42%	-3.95%	16.22%	-10.42%	-4.77%	-	-
Horiz. %	85.69%	85.31%	95.23%	99.14%	85.31%	95.23%	100.00%	-
DY	4.86	4.08	4.19	4.03	3.31	3.26	8.41	-30.59%
YoY %	19.12%	-2.63%	3.97%	21.75%	1.53%	-61.24%	-	-
Horiz. %	57.79%	48.51%	49.82%	47.92%	39.36%	38.76%	100.00%	-
P/NAPS	0.67	0.81	0.78	0.83	1.22	1.24	1.28	-35.02%
YoY %	-17.28%	3.85%	-6.02%	-31.97%	-1.61%	-3.12%	-	-
Horiz. %	52.34%	63.28%	60.94%	64.84%	95.31%	96.88%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	20/11/15	21/08/15	14/05/15	27/02/15	26/11/14	27/08/14	20/05/14	-
Price	3.96	4.15	5.15	4.97	5.36	6.05	6.25	-
P/RPS	0.66	0.67	0.81	0.79	0.84	0.92	0.95	-21.54%
YoY %	-1.49%	-17.28%	2.53%	-5.95%	-8.70%	-3.16%	-	-
Horiz. %	69.47%	70.53%	85.26%	83.16%	88.42%	96.84%	100.00%	-
P/EPS	11.00	9.71	11.10	9.88	10.16	10.14	9.65	9.11%
YoY %	13.29%	-12.52%	12.35%	-2.76%	0.20%	5.08%	-	-
Horiz. %	113.99%	100.62%	115.03%	102.38%	105.28%	105.08%	100.00%	-
EY	9.09	10.30	9.01	10.12	9.84	9.86	10.36	-8.34%
YoY %	-11.75%	14.32%	-10.97%	2.85%	-0.20%	-4.83%	-	-
Horiz. %	87.74%	99.42%	86.97%	97.68%	94.98%	95.17%	100.00%	-
DY	4.92	4.70	3.79	3.92	3.64	3.22	8.32	-29.52%
YoY %	4.68%	24.01%	-3.32%	7.69%	13.04%	-61.30%	-	-
Horiz. %	59.13%	56.49%	45.55%	47.12%	43.75%	38.70%	100.00%	-
P/NAPS	0.66	0.70	0.87	0.85	1.11	1.26	1.29	-36.00%
YoY %	-5.71%	-19.54%	2.35%	-23.42%	-11.90%	-2.33%	-	-
Horiz. %	51.16%	54.26%	67.44%	65.89%	86.05%	97.67%	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