[APM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

27-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 0.27%

YoY- -19.15%

Quarter Report

APM Q2 bursa announcement.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	1,139,222	1,165,256	1,248,036	1,296,250	1,247,218	1,111,110	1,157,038	-0.25%
YoY %	-2.23%	-6.63%	-3.72%	3.93%	12.25%	-3.97%	-	-
Horiz. %	98.46%	100.71%	107.86%	112.03%	107.79%	96.03%	100.00%	-
PBT	58,356	60,248	120,770	149,792	177,012	171,630	167,324	-16.08%
YoY %	-3.14%	-50.11%	-19.37%	-15.38%	3.14%	2.57%	-	-
Horiz. %	34.88%	36.01%	72.18%	89.52%	105.79%	102.57%	100.00%	-
Tax	-24,234	-21,728	-35,542	-34,330	-39,328	-36,280	-39,466	-7.79%
YoY %	-11.53%	38.87%	-3.53%	12.71%	-8.40%	8.07%	-	-
Horiz. %	61.40%	55.05%	90.06%	86.99%	99.65%	91.93%	100.00%	-
NP	34,122	38,520	85,228	115,462	137,684	135,350	127,858	-19.74%
YoY %	-11.42%	-54.80%	-26.19%	-16.14%	1.72%	5.86%	-	-
Horiz. %	26.69%	30.13%	66.66%	90.30%	107.69%	105.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,126	31,438	72,254	101,910	126,048	124,176	111,664	-21.48%
YoY %	-16.90%	-56.49%	-29.10%	-19.15%	1.51%	11.21%	-	-
Horiz. %	23.40%	28.15%	64.71%	91.26%	112.88%	111.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.53%	36.06%	29.43%	22.92%	22.22%	21.14%	23.59%	-
YoY %	15.17%	22.53%	28.40%	3.15%	5.11%	-10.39%	-	-
Horiz. %	176.05%	152.86%	124.76%	97.16%	94.19%	89.61%	100.00%	-
Total Cost	1,105,100	1,126,736	1,162,808	1,180,788	1,109,534	975,760	1,029,180	1.19%
YoY %	-1.92%	-3.10%	-1.52%	6.42%	13.71%	-5.19%	-	-
Horiz. %	107.38%	109.48%	112.98%	114.73%	107.81%	94.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,200,898	1,167,194	1,155,985	941,219	919,629	855,104	774,955	7.56%
YoY %	2.89%	0.97%	22.82%	2.35%	7.55%	10.34%	-	-
Horiz. %	154.96%	150.61%	149.17%	121.45%	118.67%	110.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	17,602	19,550	29,339	29,351	156,532	39,135	39,139	-12.45%
YoY %	-9.96%	-33.37%	-0.04%	-81.25%	299.98%	-0.01%	-	-
Horiz. %	44.97%	49.95%	74.96%	74.99%	399.94%	99.99%	100.00%	-
Div Payout %	67.38%	62.19%	40.61%	28.80%	124.19%	31.52%	35.05%	-
YoY %	8.35%	53.14%	41.01%	-76.81%	294.00%	-10.07%	-	-
Horiz. %	192.24%	177.43%	115.86%	82.17%	354.32%	89.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,200,898	1,167,194	1,155,985	941,219	919,629	855,104	774,955	7.56%
YoY %	2.89%	0.97%	22.82%	2.35%	7.55%	10.34%	-	-
Horiz. %	154.96%	150.61%	149.17%	121.45%	118.67%	110.34%	100.00%	-
NOSH	201,600	195,509	195,598	195,679	195,665	195,676	195,695	0.49%
YoY %	3.12%	-0.05%	-0.04%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	103.02%	99.90%	99.95%	99.99%	99.98%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	3.00%	3.31%	6.83%	8.91%	11.04%	12.18%	11.05%	-
YoY %	-9.37%	-51.54%	-23.34%	-19.29%	-9.36%	10.23%	-	-
Horiz. %	27.15%	29.95%	61.81%	80.63%	99.91%	110.23%	100.00%	-
ROE	2.18%	2.69%	6.25%	10.83%	13.71%	14.52%	14.41%	-
YoY %	-18.96%	-56.96%	-42.29%	-21.01%	-5.58%	0.76%	-	-
Horiz. %	15.13%	18.67%	43.37%	75.16%	95.14%	100.76%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	582.47	596.01	638.06	662.43	637.42	567.83	591.24	-0.24%
YoY %	-2.27%	-6.59%	-3.68%	3.92%	12.26%	-3.96%	-	-
Horiz. %	98.52%	100.81%	107.92%	112.04%	107.81%	96.04%	100.00%	-
EPS	13.36	16.08	36.94	52.08	64.42	63.46	57.06	-21.47%
YoY %	-16.92%	-56.47%	-29.07%	-19.16%	1.51%	11.22%	-	-
Horiz. %	23.41%	28.18%	64.74%	91.27%	112.90%	111.22%	100.00%	-
DPS	9.00	10.00	15.00	15.00	80.00	20.00	20.00	-12.45%
YoY %	-10.00%	-33.33%	0.00%	-81.25%	300.00%	0.00%	-	-
Horiz. %	45.00%	50.00%	75.00%	75.00%	400.00%	100.00%	100.00%	-
NAPS	6.14	5.97	5.91	4.81	4.70	4.37	3.96	7.57%
YoY %	2.85%	1.02%	22.87%	2.34%	7.55%	10.35%	-	-
Horiz. %	155.05%	150.76%	149.24%	121.46%	118.69%	110.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 195,754
RPS	582.89	596.21	638.56	663.23	638.14	568.50	592.00	-0.25%
YoY %	-2.23%	-6.63%	-3.72%	3.93%	12.25%	-3.97%	-	-
Horiz. %	98.46%	100.71%	107.86%	112.03%	107.79%	96.03%	100.00%	-
EPS	13.37	16.09	36.97	52.14	64.49	63.54	57.13	-21.48%
YoY %	-16.90%	-56.48%	-29.09%	-19.15%	1.50%	11.22%	-	-
Horiz. %	23.40%	28.16%	64.71%	91.27%	112.88%	111.22%	100.00%	-
DPS	9.01	10.00	15.01	15.02	80.09	20.02	20.03	-12.45%
YoY %	-9.90%	-33.38%	-0.07%	-81.25%	300.05%	-0.05%	-	-
Horiz. %	44.98%	49.93%	74.94%	74.99%	399.85%	99.95%	100.00%	-
NAPS	6.1444	5.972	5.9146	4.8158	4.7053	4.3752	3.9651	7.56%
YoY %	2.89%	0.97%	22.82%	2.35%	7.54%	10.34%	-	-
Horiz. %	154.96%	150.61%	149.17%	121.45%	118.67%	110.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	4.00	3.68	4.78	5.98	4.99	4.74	4.88	-
P/RPS	0.69	0.62	0.75	0.90	0.78	0.83	0.83	-3.02%
YoY %	11.29%	-17.33%	-16.67%	15.38%	-6.02%	0.00%	-	-
Horiz. %	83.13%	74.70%	90.36%	108.43%	93.98%	100.00%	100.00%	-
P/EPS	29.95	22.89	12.94	11.48	7.75	7.47	8.55	23.21%
YoY %	30.84%	76.89%	12.72%	48.13%	3.75%	-12.63%	-	-
Horiz. %	350.29%	267.72%	151.35%	134.27%	90.64%	87.37%	100.00%	-
EY	3.34	4.37	7.73	8.71	12.91	13.39	11.69	-18.82%
YoY %	-23.57%	-43.47%	-11.25%	-32.53%	-3.58%	14.54%	-	-
Horiz. %	28.57%	37.38%	66.12%	74.51%	110.44%	114.54%	100.00%	-
DY	2.25	2.72	3.14	2.51	16.03	4.22	4.10	-9.50%
YoY %	-17.28%	-13.38%	25.10%	-84.34%	279.86%	2.93%	-	-
Horiz. %	54.88%	66.34%	76.59%	61.22%	390.98%	102.93%	100.00%	-
P/NAPS	0.65	0.62	0.81	1.24	1.06	1.08	1.23	-10.07%
YoY %	4.84%	-23.46%	-34.68%	16.98%	-1.85%	-12.20%	-	-
Horiz. %	52.85%	50.41%	65.85%	100.81%	86.18%	87.80%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/08/17	23/08/16	21/08/15	27/08/14	28/08/13	15/08/12	18/08/11	-
Price	3.85	3.51	4.15	6.05	5.40	5.00	4.90	-
P/RPS	0.66	0.59	0.65	0.91	0.85	0.88	0.83	-3.74%
YoY %	11.86%	-9.23%	-28.57%	7.06%	-3.41%	6.02%	-	-
Horiz. %	79.52%	71.08%	78.31%	109.64%	102.41%	106.02%	100.00%	-
P/EPS	28.82	21.83	11.23	11.62	8.38	7.88	8.59	22.33%
YoY %	32.02%	94.39%	-3.36%	38.66%	6.35%	-8.27%	-	-
Horiz. %	335.51%	254.13%	130.73%	135.27%	97.56%	91.73%	100.00%	-
EY	3.47	4.58	8.90	8.61	11.93	12.69	11.64	-18.25%
YoY %	-24.24%	-48.54%	3.37%	-27.83%	-5.99%	9.02%	-	-
Horiz. %	29.81%	39.35%	76.46%	73.97%	102.49%	109.02%	100.00%	-
DY	2.34	2.85	3.61	2.48	14.81	4.00	4.08	-8.84%
YoY %	-17.89%	-21.05%	45.56%	-83.25%	270.25%	-1.96%	-	-
Horiz. %	57.35%	69.85%	88.48%	60.78%	362.99%	98.04%	100.00%	-
P/NAPS	0.63	0.59	0.70	1.26	1.15	1.14	1.24	-10.66%
YoY %	6.78%	-15.71%	-44.44%	9.57%	0.88%	-8.06%	-	-
Horiz. %	50.81%	47.58%	56.45%	101.61%	92.74%	91.94%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-24 16:40:00

EMA 5

10 Mins

SELL

2024-05-24 16:40:00

MACD/RSI

10 Mins

SELL

2024-05-24 16:20:00

EMA 5

5 Mins

SELL

2024-05-24 16:15:00

ADX

5 Mins

SELL

2024-05-24 16:10:00

ADX

10 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

295

PTRANS

PERAK TRANSIT BERHAD

282

HLIND

HONG LEONG INDUSTRIES BHD

279

YTL

YTL CORPORATION BHD

258

SNS

SNS NETWORK TECHNOLOGY BERHAD

245

MAYBANK

MALAYAN BANKING BHD

218

PBBANK

PUBLIC BANK BHD

193

JCY

JCY INTERNATIONAL BERHAD

157

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

FAJAR-WC

0.105

+0.015

76,339,000

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

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