[APM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

15-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -3.9%

YoY- -12.45%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	1,259,020	1,235,511	1,191,201	1,131,380	1,123,147	1,146,612	1,159,105	5.65%
YoY %	1.90%	3.72%	5.29%	0.73%	-2.05%	-1.08%	-	-
Horiz. %	108.62%	106.59%	102.77%	97.61%	96.90%	98.92%	100.00%	-
PBT	182,004	171,830	162,215	155,535	159,524	173,077	177,189	1.79%
YoY %	5.92%	5.93%	4.29%	-2.50%	-7.83%	-2.32%	-	-
Horiz. %	102.72%	96.98%	91.55%	87.78%	90.03%	97.68%	100.00%	-
Tax	-40,635	-39,762	-35,862	-35,129	-34,338	-31,124	-35,760	8.86%
YoY %	-2.20%	-10.88%	-2.09%	-2.30%	-10.33%	12.96%	-	-
Horiz. %	113.63%	111.19%	100.29%	98.24%	96.02%	87.04%	100.00%	-
NP	141,369	132,068	126,353	120,406	125,186	141,953	141,429	-0.02%
YoY %	7.04%	4.52%	4.94%	-3.82%	-11.81%	0.37%	-	-
Horiz. %	99.96%	93.38%	89.34%	85.14%	88.52%	100.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,513	121,866	115,202	109,172	113,601	128,976	126,148	1.76%
YoY %	6.27%	5.78%	5.52%	-3.90%	-11.92%	2.24%	-	-
Horiz. %	102.67%	96.61%	91.32%	86.54%	90.05%	102.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	23.14%	22.11%	22.59%	21.53%	17.98%	20.18%	-
YoY %	-3.50%	4.66%	-2.12%	4.92%	19.74%	-10.90%	-	-
Horiz. %	110.65%	114.67%	109.56%	111.94%	106.69%	89.10%	100.00%	-
Total Cost	1,117,651	1,103,443	1,064,848	1,010,974	997,961	1,004,659	1,017,676	6.42%
YoY %	1.29%	3.62%	5.33%	1.30%	-0.67%	-1.28%	-	-
Horiz. %	109.82%	108.43%	104.64%	99.34%	98.06%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,897	888,651	919,487	910,016	888,879	825,146	855,366	-5.71%
YoY %	-11.90%	-3.35%	1.04%	2.38%	7.72%	-3.53%	-	-
Horiz. %	91.53%	103.89%	107.50%	106.39%	103.92%	96.47%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	101,741	110,559	110,559	51,878	51,878	62,628	62,628	38.07%
YoY %	-7.98%	0.00%	113.11%	0.00%	-17.16%	0.00%	-	-
Horiz. %	162.45%	176.53%	176.53%	82.84%	82.84%	100.00%	100.00%	-
Div Payout %	78.56%	90.72%	95.97%	47.52%	45.67%	48.56%	49.65%	-
YoY %	-13.40%	-5.47%	101.96%	4.05%	-5.95%	-2.20%	-	-
Horiz. %	158.23%	182.72%	193.29%	95.71%	91.98%	97.80%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	782,897	888,651	919,487	910,016	888,879	825,146	855,366	-5.71%
YoY %	-11.90%	-3.35%	1.04%	2.38%	7.72%	-3.53%	-	-
Horiz. %	91.53%	103.89%	107.50%	106.39%	103.92%	96.47%	100.00%	-
NOSH	195,724	195,738	195,635	195,702	195,788	206,286	195,736	-0.00%
YoY %	-0.01%	0.05%	-0.03%	-0.04%	-5.09%	5.39%	-	-
Horiz. %	99.99%	100.00%	99.95%	99.98%	100.03%	105.39%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	11.23%	10.69%	10.61%	10.64%	11.15%	12.38%	12.20%	-
YoY %	5.05%	0.75%	-0.28%	-4.57%	-9.94%	1.48%	-	-
Horiz. %	92.05%	87.62%	86.97%	87.21%	91.39%	101.48%	100.00%	-
ROE	16.54%	13.71%	12.53%	12.00%	12.78%	15.63%	14.75%	-
YoY %	20.64%	9.42%	4.42%	-6.10%	-18.23%	5.97%	-	-
Horiz. %	112.14%	92.95%	84.95%	81.36%	86.64%	105.97%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	643.26	631.21	608.89	578.11	573.65	555.83	592.18	5.65%
YoY %	1.91%	3.67%	5.32%	0.78%	3.21%	-6.14%	-	-
Horiz. %	108.63%	106.59%	102.82%	97.62%	96.87%	93.86%	100.00%	-
EPS	66.17	62.26	58.89	55.78	58.02	62.52	64.45	1.76%
YoY %	6.28%	5.72%	5.58%	-3.86%	-7.20%	-2.99%	-	-
Horiz. %	102.67%	96.60%	91.37%	86.55%	90.02%	97.01%	100.00%	-
DPS	52.00	56.50	56.51	26.51	26.50	30.36	32.00	38.09%
YoY %	-7.96%	-0.02%	113.16%	0.04%	-12.71%	-5.13%	-	-
Horiz. %	162.50%	176.56%	176.59%	82.84%	82.81%	94.88%	100.00%	-
NAPS	4.00	4.54	4.70	4.65	4.54	4.00	4.37	-5.71%
YoY %	-11.89%	-3.40%	1.08%	2.42%	13.50%	-8.47%	-	-
Horiz. %	91.53%	103.89%	107.55%	106.41%	103.89%	91.53%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 195,702
RPS	624.51	612.85	590.87	561.20	557.12	568.76	574.95	5.65%
YoY %	1.90%	3.72%	5.29%	0.73%	-2.05%	-1.08%	-	-
Horiz. %	108.62%	106.59%	102.77%	97.61%	96.90%	98.92%	100.00%	-
EPS	64.24	60.45	57.14	54.15	56.35	63.98	62.57	1.76%
YoY %	6.27%	5.79%	5.52%	-3.90%	-11.93%	2.25%	-	-
Horiz. %	102.67%	96.61%	91.32%	86.54%	90.06%	102.25%	100.00%	-
DPS	50.47	54.84	54.84	25.73	25.73	31.07	31.07	38.06%
YoY %	-7.97%	0.00%	113.14%	0.00%	-17.19%	0.00%	-	-
Horiz. %	162.44%	176.50%	176.50%	82.81%	82.81%	100.00%	100.00%	-
NAPS	3.8834	4.408	4.561	4.514	4.4091	4.093	4.2429	-5.71%
YoY %	-11.90%	-3.35%	1.04%	2.38%	7.72%	-3.53%	-	-
Horiz. %	91.53%	103.89%	107.50%	106.39%	103.92%	96.47%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	5.79	5.67	4.99	4.95	4.71	4.96	4.74	-
P/RPS	0.90	0.90	0.82	0.86	0.82	0.89	0.80	8.14%
YoY %	0.00%	9.76%	-4.65%	4.88%	-7.87%	11.25%	-	-
Horiz. %	112.50%	112.50%	102.50%	107.50%	102.50%	111.25%	100.00%	-
P/EPS	8.75	9.11	8.47	8.87	8.12	7.93	7.35	12.29%
YoY %	-3.95%	7.56%	-4.51%	9.24%	2.40%	7.89%	-	-
Horiz. %	119.05%	123.95%	115.24%	120.68%	110.48%	107.89%	100.00%	-
EY	11.43	10.98	11.80	11.27	12.32	12.61	13.60	-10.91%
YoY %	4.10%	-6.95%	4.70%	-8.52%	-2.30%	-7.28%	-	-
Horiz. %	84.04%	80.74%	86.76%	82.87%	90.59%	92.72%	100.00%	-
DY	8.98	9.96	11.33	5.36	5.63	6.12	6.75	20.89%
YoY %	-9.84%	-12.09%	111.38%	-4.80%	-8.01%	-9.33%	-	-
Horiz. %	133.04%	147.56%	167.85%	79.41%	83.41%	90.67%	100.00%	-
P/NAPS	1.45	1.25	1.06	1.06	1.04	1.24	1.08	21.63%
YoY %	16.00%	17.92%	0.00%	1.92%	-16.13%	14.81%	-	-
Horiz. %	134.26%	115.74%	98.15%	98.15%	96.30%	114.81%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	21/11/13	28/08/13	15/05/13	27/02/13	28/11/12	15/08/12	-
Price	6.12	5.90	5.40	5.44	5.33	4.74	5.00	-
P/RPS	0.95	0.93	0.89	0.94	0.93	0.85	0.84	8.52%
YoY %	2.15%	4.49%	-5.32%	1.08%	9.41%	1.19%	-	-
Horiz. %	113.10%	110.71%	105.95%	111.90%	110.71%	101.19%	100.00%	-
P/EPS	9.25	9.48	9.17	9.75	9.19	7.58	7.76	12.38%
YoY %	-2.43%	3.38%	-5.95%	6.09%	21.24%	-2.32%	-	-
Horiz. %	119.20%	122.16%	118.17%	125.64%	118.43%	97.68%	100.00%	-
EY	10.81	10.55	10.90	10.25	10.89	13.19	12.89	-11.04%
YoY %	2.46%	-3.21%	6.34%	-5.88%	-17.44%	2.33%	-	-
Horiz. %	83.86%	81.85%	84.56%	79.52%	84.48%	102.33%	100.00%	-
DY	8.50	9.58	10.47	4.87	4.97	6.41	6.40	20.76%
YoY %	-11.27%	-8.50%	114.99%	-2.01%	-22.46%	0.16%	-	-
Horiz. %	132.81%	149.69%	163.59%	76.09%	77.66%	100.16%	100.00%	-
P/NAPS	1.53	1.30	1.15	1.17	1.17	1.19	1.14	21.60%
YoY %	17.69%	13.04%	-1.71%	0.00%	-1.68%	4.39%	-	-
Horiz. %	134.21%	114.04%	100.88%	102.63%	102.63%	104.39%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:45:00

EMA 5

5 Mins

SELL

2024-05-17 16:40:00

ADX

10 Mins

SELL

2024-05-17 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-17 16:40:00

ADX

5 Mins

SELL

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

432

DNEX

DAGANG NEXCHANGE BERHAD

392

HLIND

HONG LEONG INDUSTRIES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

354

PTRANS

PERAK TRANSIT BERHAD

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

TOPGLOV

TOP GLOVE CORPORATION BHD

261

MAYBANK

MALAYAN BANKING BHD

232

PBBANK

PUBLIC BANK BHD

231

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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