[APM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 11.97%

YoY- 1.51%

Quarter Report

2Q13-Announcement.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,165,256	1,248,036	1,296,250	1,247,218	1,111,110	1,157,038	1,198,872	-0.47%
YoY %	-6.63%	-3.72%	3.93%	12.25%	-3.97%	-3.49%	-	-
Horiz. %	97.20%	104.10%	108.12%	104.03%	92.68%	96.51%	100.00%	-
PBT	60,248	120,770	149,792	177,012	171,630	167,324	182,518	-16.85%
YoY %	-50.11%	-19.37%	-15.38%	3.14%	2.57%	-8.32%	-	-
Horiz. %	33.01%	66.17%	82.07%	96.98%	94.03%	91.68%	100.00%	-
Tax	-21,728	-35,542	-34,330	-39,328	-36,280	-39,466	-42,650	-10.62%
YoY %	38.87%	-3.53%	12.71%	-8.40%	8.07%	7.47%	-	-
Horiz. %	50.94%	83.33%	80.49%	92.21%	85.06%	92.53%	100.00%	-
NP	38,520	85,228	115,462	137,684	135,350	127,858	139,868	-19.32%
YoY %	-54.80%	-26.19%	-16.14%	1.72%	5.86%	-8.59%	-	-
Horiz. %	27.54%	60.93%	82.55%	98.44%	96.77%	91.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,438	72,254	101,910	126,048	124,176	111,664	124,962	-20.52%
YoY %	-56.49%	-29.10%	-19.15%	1.51%	11.21%	-10.64%	-	-
Horiz. %	25.16%	57.82%	81.55%	100.87%	99.37%	89.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.06%	29.43%	22.92%	22.22%	21.14%	23.59%	23.37%	-
YoY %	22.53%	28.40%	3.15%	5.11%	-10.39%	0.94%	-	-
Horiz. %	154.30%	125.93%	98.07%	95.08%	90.46%	100.94%	100.00%	-
Total Cost	1,126,736	1,162,808	1,180,788	1,109,534	975,760	1,029,180	1,059,004	1.03%
YoY %	-3.10%	-1.52%	6.42%	13.71%	-5.19%	-2.82%	-	-
Horiz. %	106.40%	109.80%	111.50%	104.77%	92.14%	97.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,194	1,155,985	941,219	919,629	855,104	774,955	688,797	9.17%
YoY %	0.97%	22.82%	2.35%	7.55%	10.34%	12.51%	-	-
Horiz. %	169.45%	167.83%	136.65%	133.51%	124.14%	112.51%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	19,550	29,339	29,351	156,532	39,135	39,139	31,308	-7.54%
YoY %	-33.37%	-0.04%	-81.25%	299.98%	-0.01%	25.01%	-	-
Horiz. %	62.44%	93.71%	93.75%	499.97%	125.00%	125.01%	100.00%	-
Div Payout %	62.19%	40.61%	28.80%	124.19%	31.52%	35.05%	25.05%	-
YoY %	53.14%	41.01%	-76.81%	294.00%	-10.07%	39.92%	-	-
Horiz. %	248.26%	162.12%	114.97%	495.77%	125.83%	139.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,167,194	1,155,985	941,219	919,629	855,104	774,955	688,797	9.17%
YoY %	0.97%	22.82%	2.35%	7.55%	10.34%	12.51%	-	-
Horiz. %	169.45%	167.83%	136.65%	133.51%	124.14%	112.51%	100.00%	-
NOSH	195,509	195,598	195,679	195,665	195,676	195,695	195,681	-0.01%
YoY %	-0.05%	-0.04%	0.01%	-0.01%	-0.01%	0.01%	-	-
Horiz. %	99.91%	99.96%	100.00%	99.99%	100.00%	100.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.31%	6.83%	8.91%	11.04%	12.18%	11.05%	11.67%	-
YoY %	-51.54%	-23.34%	-19.29%	-9.36%	10.23%	-5.31%	-	-
Horiz. %	28.36%	58.53%	76.35%	94.60%	104.37%	94.69%	100.00%	-
ROE	2.69%	6.25%	10.83%	13.71%	14.52%	14.41%	18.14%	-
YoY %	-56.96%	-42.29%	-21.01%	-5.58%	0.76%	-20.56%	-	-
Horiz. %	14.83%	34.45%	59.70%	75.58%	80.04%	79.44%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	596.01	638.06	662.43	637.42	567.83	591.24	612.67	-0.45%
YoY %	-6.59%	-3.68%	3.92%	12.26%	-3.96%	-3.50%	-	-
Horiz. %	97.28%	104.14%	108.12%	104.04%	92.68%	96.50%	100.00%	-
EPS	16.08	36.94	52.08	64.42	63.46	57.06	63.86	-20.51%
YoY %	-56.47%	-29.07%	-19.16%	1.51%	11.22%	-10.65%	-	-
Horiz. %	25.18%	57.85%	81.55%	100.88%	99.37%	89.35%	100.00%	-
DPS	10.00	15.00	15.00	80.00	20.00	20.00	16.00	-7.52%
YoY %	-33.33%	0.00%	-81.25%	300.00%	0.00%	25.00%	-	-
Horiz. %	62.50%	93.75%	93.75%	500.00%	125.00%	125.00%	100.00%	-
NAPS	5.97	5.91	4.81	4.70	4.37	3.96	3.52	9.19%
YoY %	1.02%	22.87%	2.34%	7.55%	10.35%	12.50%	-	-
Horiz. %	169.60%	167.90%	136.65%	133.52%	124.15%	112.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 195,635
RPS	578.00	619.07	642.98	618.66	551.15	573.93	594.68	-0.47%
YoY %	-6.63%	-3.72%	3.93%	12.25%	-3.97%	-3.49%	-	-
Horiz. %	97.20%	104.10%	108.12%	104.03%	92.68%	96.51%	100.00%	-
EPS	15.59	35.84	50.55	62.52	61.60	55.39	61.99	-20.53%
YoY %	-56.50%	-29.10%	-19.15%	1.49%	11.21%	-10.65%	-	-
Horiz. %	25.15%	57.82%	81.55%	100.85%	99.37%	89.35%	100.00%	-
DPS	9.70	14.55	14.56	77.65	19.41	19.41	15.53	-7.53%
YoY %	-33.33%	-0.07%	-81.25%	300.05%	0.00%	24.98%	-	-
Horiz. %	62.46%	93.69%	93.75%	500.00%	124.98%	124.98%	100.00%	-
NAPS	5.7897	5.7341	4.6687	4.5617	4.2416	3.844	3.4167	9.17%
YoY %	0.97%	22.82%	2.35%	7.55%	10.34%	12.51%	-	-
Horiz. %	169.45%	167.83%	136.64%	133.51%	124.14%	112.51%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.68	4.78	5.98	4.99	4.74	4.88	4.16	-
P/RPS	0.62	0.75	0.90	0.78	0.83	0.83	0.68	-1.52%
YoY %	-17.33%	-16.67%	15.38%	-6.02%	0.00%	22.06%	-	-
Horiz. %	91.18%	110.29%	132.35%	114.71%	122.06%	122.06%	100.00%	-
P/EPS	22.89	12.94	11.48	7.75	7.47	8.55	6.51	23.28%
YoY %	76.89%	12.72%	48.13%	3.75%	-12.63%	31.34%	-	-
Horiz. %	351.61%	198.77%	176.34%	119.05%	114.75%	131.34%	100.00%	-
EY	4.37	7.73	8.71	12.91	13.39	11.69	15.35	-18.87%
YoY %	-43.47%	-11.25%	-32.53%	-3.58%	14.54%	-23.84%	-	-
Horiz. %	28.47%	50.36%	56.74%	84.10%	87.23%	76.16%	100.00%	-
DY	2.72	3.14	2.51	16.03	4.22	4.10	3.85	-5.62%
YoY %	-13.38%	25.10%	-84.34%	279.86%	2.93%	6.49%	-	-
Horiz. %	70.65%	81.56%	65.19%	416.36%	109.61%	106.49%	100.00%	-
P/NAPS	0.62	0.81	1.24	1.06	1.08	1.23	1.18	-10.16%
YoY %	-23.46%	-34.68%	16.98%	-1.85%	-12.20%	4.24%	-	-
Horiz. %	52.54%	68.64%	105.08%	89.83%	91.53%	104.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	21/08/15	27/08/14	28/08/13	15/08/12	18/08/11	18/08/10	-
Price	3.51	4.15	6.05	5.40	5.00	4.90	4.91	-
P/RPS	0.59	0.65	0.91	0.85	0.88	0.83	0.80	-4.94%
YoY %	-9.23%	-28.57%	7.06%	-3.41%	6.02%	3.75%	-	-
Horiz. %	73.75%	81.25%	113.75%	106.25%	110.00%	103.75%	100.00%	-
P/EPS	21.83	11.23	11.62	8.38	7.88	8.59	7.69	18.97%
YoY %	94.39%	-3.36%	38.66%	6.35%	-8.27%	11.70%	-	-
Horiz. %	283.88%	146.03%	151.11%	108.97%	102.47%	111.70%	100.00%	-
EY	4.58	8.90	8.61	11.93	12.69	11.64	13.01	-15.95%
YoY %	-48.54%	3.37%	-27.83%	-5.99%	9.02%	-10.53%	-	-
Horiz. %	35.20%	68.41%	66.18%	91.70%	97.54%	89.47%	100.00%	-
DY	2.85	3.61	2.48	14.81	4.00	4.08	3.26	-2.21%
YoY %	-21.05%	45.56%	-83.25%	270.25%	-1.96%	25.15%	-	-
Horiz. %	87.42%	110.74%	76.07%	454.29%	122.70%	125.15%	100.00%	-
P/NAPS	0.59	0.70	1.26	1.15	1.14	1.24	1.39	-13.29%
YoY %	-15.71%	-44.44%	9.57%	0.88%	-8.06%	-10.79%	-	-
Horiz. %	42.45%	50.36%	90.65%	82.73%	82.01%	89.21%	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