[APM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 0.55%

YoY- -10.64%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	1,296,250	1,247,218	1,111,110	1,157,038	1,198,872	807,702	940,994	5.48%
YoY %	3.93%	12.25%	-3.97%	-3.49%	48.43%	-14.17%	-	-
Horiz. %	137.75%	132.54%	118.08%	122.96%	127.40%	85.83%	100.00%	-
PBT	149,792	177,012	171,630	167,324	182,518	80,464	86,260	9.62%
YoY %	-15.38%	3.14%	2.57%	-8.32%	126.83%	-6.72%	-	-
Horiz. %	173.65%	205.21%	198.97%	193.98%	211.59%	93.28%	100.00%	-
Tax	-34,330	-39,328	-36,280	-39,466	-42,650	-16,236	-20,578	8.90%
YoY %	12.71%	-8.40%	8.07%	7.47%	-162.69%	21.10%	-	-
Horiz. %	166.83%	191.12%	176.30%	191.79%	207.26%	78.90%	100.00%	-
NP	115,462	137,684	135,350	127,858	139,868	64,228	65,682	9.85%
YoY %	-16.14%	1.72%	5.86%	-8.59%	117.77%	-2.21%	-	-
Horiz. %	175.79%	209.62%	206.07%	194.66%	212.95%	97.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,910	126,048	124,176	111,664	124,962	55,658	60,100	9.19%
YoY %	-19.15%	1.51%	11.21%	-10.64%	124.52%	-7.39%	-	-
Horiz. %	169.57%	209.73%	206.62%	185.80%	207.92%	92.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.92%	22.22%	21.14%	23.59%	23.37%	20.18%	23.86%	-
YoY %	3.15%	5.11%	-10.39%	0.94%	15.81%	-15.42%	-	-
Horiz. %	96.06%	93.13%	88.60%	98.87%	97.95%	84.58%	100.00%	-
Total Cost	1,180,788	1,109,534	975,760	1,029,180	1,059,004	743,474	875,312	5.11%
YoY %	6.42%	13.71%	-5.19%	-2.82%	42.44%	-15.06%	-	-
Horiz. %	134.90%	126.76%	111.48%	117.58%	120.99%	84.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	941,219	919,629	855,104	774,955	688,797	608,327	590,303	8.08%
YoY %	2.35%	7.55%	10.34%	12.51%	13.23%	3.05%	-	-
Horiz. %	159.45%	155.79%	144.86%	131.28%	116.69%	103.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	29,351	156,532	39,135	39,139	31,308	23,701	23,770	3.57%
YoY %	-81.25%	299.98%	-0.01%	25.01%	32.10%	-0.29%	-	-
Horiz. %	123.48%	658.53%	164.64%	164.66%	131.71%	99.71%	100.00%	-
Div Payout %	28.80%	124.19%	31.52%	35.05%	25.05%	42.58%	39.55%	-
YoY %	-76.81%	294.00%	-10.07%	39.92%	-41.17%	7.66%	-	-
Horiz. %	72.82%	314.01%	79.70%	88.62%	63.34%	107.66%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	941,219	919,629	855,104	774,955	688,797	608,327	590,303	8.08%
YoY %	2.35%	7.55%	10.34%	12.51%	13.23%	3.05%	-	-
Horiz. %	159.45%	155.79%	144.86%	131.28%	116.69%	103.05%	100.00%	-
NOSH	195,679	195,665	195,676	195,695	195,681	197,508	198,088	-0.20%
YoY %	0.01%	-0.01%	-0.01%	0.01%	-0.93%	-0.29%	-	-
Horiz. %	98.78%	98.78%	98.78%	98.79%	98.78%	99.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.91%	11.04%	12.18%	11.05%	11.67%	7.95%	6.98%	-
YoY %	-19.29%	-9.36%	10.23%	-5.31%	46.79%	13.90%	-	-
Horiz. %	127.65%	158.17%	174.50%	158.31%	167.19%	113.90%	100.00%	-
ROE	10.83%	13.71%	14.52%	14.41%	18.14%	9.15%	10.18%	-
YoY %	-21.01%	-5.58%	0.76%	-20.56%	98.25%	-10.12%	-	-
Horiz. %	106.39%	134.68%	142.63%	141.55%	178.19%	89.88%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	662.43	637.42	567.83	591.24	612.67	408.94	475.04	5.69%
YoY %	3.92%	12.26%	-3.96%	-3.50%	49.82%	-13.91%	-	-
Horiz. %	139.45%	134.18%	119.53%	124.46%	128.97%	86.09%	100.00%	-
EPS	52.08	64.42	63.46	57.06	63.86	28.18	30.34	9.41%
YoY %	-19.16%	1.51%	11.22%	-10.65%	126.61%	-7.12%	-	-
Horiz. %	171.65%	212.33%	209.16%	188.07%	210.48%	92.88%	100.00%	-
DPS	15.00	80.00	20.00	20.00	16.00	12.00	12.00	3.78%
YoY %	-81.25%	300.00%	0.00%	25.00%	33.33%	0.00%	-	-
Horiz. %	125.00%	666.67%	166.67%	166.67%	133.33%	100.00%	100.00%	-
NAPS	4.81	4.70	4.37	3.96	3.52	3.08	2.98	8.30%
YoY %	2.34%	7.55%	10.35%	12.50%	14.29%	3.36%	-	-
Horiz. %	161.41%	157.72%	146.64%	132.89%	118.12%	103.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 195,739
RPS	642.98	618.66	551.15	573.93	594.68	400.65	466.76	5.48%
YoY %	3.93%	12.25%	-3.97%	-3.49%	48.43%	-14.16%	-	-
Horiz. %	137.75%	132.54%	118.08%	122.96%	127.41%	85.84%	100.00%	-
EPS	50.55	62.52	61.60	55.39	61.99	27.61	29.81	9.19%
YoY %	-19.15%	1.49%	11.21%	-10.65%	124.52%	-7.38%	-	-
Horiz. %	169.57%	209.73%	206.64%	185.81%	207.95%	92.62%	100.00%	-
DPS	14.56	77.65	19.41	19.41	15.53	11.76	11.79	3.57%
YoY %	-81.25%	300.05%	0.00%	24.98%	32.06%	-0.25%	-	-
Horiz. %	123.49%	658.61%	164.63%	164.63%	131.72%	99.75%	100.00%	-
NAPS	4.6687	4.5617	4.2416	3.844	3.4167	3.0175	2.9281	8.08%
YoY %	2.35%	7.55%	10.34%	12.51%	13.23%	3.05%	-	-
Horiz. %	159.44%	155.79%	144.86%	131.28%	116.69%	103.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	5.98	4.99	4.74	4.88	4.16	1.80	2.05	-
P/RPS	0.90	0.78	0.83	0.83	0.68	0.44	0.43	13.09%
YoY %	15.38%	-6.02%	0.00%	22.06%	54.55%	2.33%	-	-
Horiz. %	209.30%	181.40%	193.02%	193.02%	158.14%	102.33%	100.00%	-
P/EPS	11.48	7.75	7.47	8.55	6.51	6.39	6.76	9.22%
YoY %	48.13%	3.75%	-12.63%	31.34%	1.88%	-5.47%	-	-
Horiz. %	169.82%	114.64%	110.50%	126.48%	96.30%	94.53%	100.00%	-
EY	8.71	12.91	13.39	11.69	15.35	15.66	14.80	-8.45%
YoY %	-32.53%	-3.58%	14.54%	-23.84%	-1.98%	5.81%	-	-
Horiz. %	58.85%	87.23%	90.47%	78.99%	103.72%	105.81%	100.00%	-
DY	2.51	16.03	4.22	4.10	3.85	6.67	5.85	-13.14%
YoY %	-84.34%	279.86%	2.93%	6.49%	-42.28%	14.02%	-	-
Horiz. %	42.91%	274.02%	72.14%	70.09%	65.81%	114.02%	100.00%	-
P/NAPS	1.24	1.06	1.08	1.23	1.18	0.58	0.69	10.25%
YoY %	16.98%	-1.85%	-12.20%	4.24%	103.45%	-15.94%	-	-
Horiz. %	179.71%	153.62%	156.52%	178.26%	171.01%	84.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	15/08/12	18/08/11	18/08/10	21/08/09	28/08/08	-
Price	6.05	5.40	5.00	4.90	4.91	1.91	2.11	-
P/RPS	0.91	0.85	0.88	0.83	0.80	0.47	0.44	12.86%
YoY %	7.06%	-3.41%	6.02%	3.75%	70.21%	6.82%	-	-
Horiz. %	206.82%	193.18%	200.00%	188.64%	181.82%	106.82%	100.00%	-
P/EPS	11.62	8.38	7.88	8.59	7.69	6.78	6.95	8.93%
YoY %	38.66%	6.35%	-8.27%	11.70%	13.42%	-2.45%	-	-
Horiz. %	167.19%	120.58%	113.38%	123.60%	110.65%	97.55%	100.00%	-
EY	8.61	11.93	12.69	11.64	13.01	14.75	14.38	-8.18%
YoY %	-27.83%	-5.99%	9.02%	-10.53%	-11.80%	2.57%	-	-
Horiz. %	59.87%	82.96%	88.25%	80.95%	90.47%	102.57%	100.00%	-
DY	2.48	14.81	4.00	4.08	3.26	6.28	5.69	-12.92%
YoY %	-83.25%	270.25%	-1.96%	25.15%	-48.09%	10.37%	-	-
Horiz. %	43.59%	260.28%	70.30%	71.70%	57.29%	110.37%	100.00%	-
P/NAPS	1.26	1.15	1.14	1.24	1.39	0.62	0.71	10.02%
YoY %	9.57%	0.88%	-8.06%	-10.79%	124.19%	-12.68%	-	-
Horiz. %	177.46%	161.97%	160.56%	174.65%	195.77%	87.32%	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