[APM] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

26-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -3.56%

YoY- -25.39%

Quarter Report

APMAH -Q3 Financial Results.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,147,974	1,194,556	1,173,144	1,253,369	1,270,193	1,120,374	1,167,650	-0.28%
YoY %	-3.90%	1.83%	-6.40%	-1.32%	13.37%	-4.05%	-	-
Horiz. %	98.31%	102.30%	100.47%	107.34%	108.78%	95.95%	100.00%	-
PBT	66,009	75,758	102,725	146,182	187,177	170,769	173,381	-14.85%
YoY %	-12.87%	-26.25%	-29.73%	-21.90%	9.61%	-1.51%	-	-
Horiz. %	38.07%	43.69%	59.25%	84.31%	107.96%	98.49%	100.00%	-
Tax	-23,586	-21,652	-30,669	-34,985	-43,514	-36,282	-44,588	-10.06%
YoY %	-8.93%	29.40%	12.34%	19.60%	-19.93%	18.63%	-	-
Horiz. %	52.90%	48.56%	68.78%	78.46%	97.59%	81.37%	100.00%	-
NP	42,422	54,106	72,056	111,197	143,662	134,486	128,793	-16.88%
YoY %	-21.59%	-24.91%	-35.20%	-22.60%	6.82%	4.42%	-	-
Horiz. %	32.94%	42.01%	55.95%	86.34%	111.54%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,662	44,234	61,038	98,284	131,726	122,337	110,225	-17.52%
YoY %	-21.64%	-27.53%	-37.90%	-25.39%	7.67%	10.99%	-	-
Horiz. %	31.45%	40.13%	55.38%	89.17%	119.51%	110.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.73%	28.58%	29.86%	23.93%	23.25%	21.25%	25.72%	-
YoY %	25.02%	-4.29%	24.78%	2.92%	9.41%	-17.38%	-	-
Horiz. %	138.92%	111.12%	116.10%	93.04%	90.40%	82.62%	100.00%	-
Total Cost	1,105,552	1,140,449	1,101,088	1,142,172	1,126,530	985,888	1,038,857	1.04%
YoY %	-3.06%	3.57%	-3.60%	1.39%	14.27%	-5.10%	-	-
Horiz. %	106.42%	109.78%	105.99%	109.95%	108.44%	94.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,200,891	1,185,263	1,169,408	949,052	888,352	782,699	788,721	7.25%
YoY %	1.32%	1.36%	23.22%	6.83%	13.50%	-0.76%	-	-
Horiz. %	152.26%	150.28%	148.27%	120.33%	112.63%	99.24%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	11,735	13,039	19,555	19,568	104,358	26,089	57,409	-23.23%
YoY %	-10.00%	-33.32%	-0.07%	-81.25%	300.01%	-54.56%	-	-
Horiz. %	20.44%	22.71%	34.06%	34.09%	181.78%	45.44%	100.00%	-
Div Payout %	33.86%	29.48%	32.04%	19.91%	79.22%	21.33%	52.08%	-
YoY %	14.86%	-7.99%	60.92%	-74.87%	271.40%	-59.04%	-	-
Horiz. %	65.02%	56.61%	61.52%	38.23%	152.11%	40.96%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,200,891	1,185,263	1,169,408	949,052	888,352	782,699	788,721	7.25%
YoY %	1.32%	1.36%	23.22%	6.83%	13.50%	-0.76%	-	-
Horiz. %	152.26%	150.28%	148.27%	120.33%	112.63%	99.24%	100.00%	-
NOSH	201,600	201,600	195,553	195,680	195,672	195,674	195,712	0.49%
YoY %	0.00%	3.09%	-0.06%	0.00%	-0.00%	-0.02%	-	-
Horiz. %	103.01%	103.01%	99.92%	99.98%	99.98%	99.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	3.70%	4.53%	6.14%	8.87%	11.31%	12.00%	11.03%	-
YoY %	-18.32%	-26.22%	-30.78%	-21.57%	-5.75%	8.79%	-	-
Horiz. %	33.54%	41.07%	55.67%	80.42%	102.54%	108.79%	100.00%	-
ROE	2.89%	3.73%	5.22%	10.36%	14.83%	15.63%	13.98%	-
YoY %	-22.52%	-28.54%	-49.61%	-30.14%	-5.12%	11.80%	-	-
Horiz. %	20.67%	26.68%	37.34%	74.11%	106.08%	111.80%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	586.94	610.75	599.91	640.52	649.14	572.57	596.62	-0.27%
YoY %	-3.90%	1.81%	-6.34%	-1.33%	13.37%	-4.03%	-	-
Horiz. %	98.38%	102.37%	100.55%	107.36%	108.80%	95.97%	100.00%	-
EPS	17.72	22.61	31.21	50.23	67.32	62.52	56.32	-17.51%
YoY %	-21.63%	-27.56%	-37.87%	-25.39%	7.68%	11.01%	-	-
Horiz. %	31.46%	40.15%	55.42%	89.19%	119.53%	111.01%	100.00%	-
DPS	6.00	6.67	10.00	10.00	53.33	13.33	29.33	-23.22%
YoY %	-10.04%	-33.30%	0.00%	-81.25%	300.08%	-54.55%	-	-
Horiz. %	20.46%	22.74%	34.09%	34.09%	181.83%	45.45%	100.00%	-
NAPS	6.14	6.06	5.98	4.85	4.54	4.00	4.03	7.26%
YoY %	1.32%	1.34%	23.30%	6.83%	13.50%	-0.74%	-	-
Horiz. %	152.36%	150.37%	148.39%	120.35%	112.66%	99.26%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 195,683
RPS	569.43	592.54	581.92	621.71	630.06	555.74	579.19	-0.28%
YoY %	-3.90%	1.82%	-6.40%	-1.33%	13.37%	-4.05%	-	-
Horiz. %	98.31%	102.30%	100.47%	107.34%	108.78%	95.95%	100.00%	-
EPS	17.19	21.94	30.28	48.75	65.34	60.68	54.68	-17.52%
YoY %	-21.65%	-27.54%	-37.89%	-25.39%	7.68%	10.97%	-	-
Horiz. %	31.44%	40.12%	55.38%	89.16%	119.50%	110.97%	100.00%	-
DPS	5.82	6.47	9.70	9.71	51.77	12.94	28.48	-23.23%
YoY %	-10.05%	-33.30%	-0.10%	-81.24%	300.08%	-54.56%	-	-
Horiz. %	20.44%	22.72%	34.06%	34.09%	181.78%	45.44%	100.00%	-
NAPS	5.9568	5.8793	5.8006	4.7076	4.4065	3.8824	3.9123	7.25%
YoY %	1.32%	1.36%	23.22%	6.83%	13.50%	-0.76%	-	-
Horiz. %	152.26%	150.28%	148.27%	120.33%	112.63%	99.24%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	3.69	3.40	4.01	5.90	5.67	4.96	4.50	-
P/RPS	0.63	0.56	0.67	0.92	0.87	0.87	0.75	-2.86%
YoY %	12.50%	-16.42%	-27.17%	5.75%	0.00%	16.00%	-	-
Horiz. %	84.00%	74.67%	89.33%	122.67%	116.00%	116.00%	100.00%	-
P/EPS	20.82	15.03	12.85	11.75	8.42	7.93	7.99	17.28%
YoY %	38.52%	16.96%	9.36%	39.55%	6.18%	-0.75%	-	-
Horiz. %	260.58%	188.11%	160.83%	147.06%	105.38%	99.25%	100.00%	-
EY	4.80	6.65	7.78	8.51	11.87	12.60	12.52	-14.75%
YoY %	-27.82%	-14.52%	-8.58%	-28.31%	-5.79%	0.64%	-	-
Horiz. %	38.34%	53.12%	62.14%	67.97%	94.81%	100.64%	100.00%	-
DY	1.63	1.96	2.49	1.69	9.41	2.69	6.52	-20.61%
YoY %	-16.84%	-21.29%	47.34%	-82.04%	249.81%	-58.74%	-	-
Horiz. %	25.00%	30.06%	38.19%	25.92%	144.33%	41.26%	100.00%	-
P/NAPS	0.60	0.56	0.67	1.22	1.25	1.24	1.12	-9.87%
YoY %	7.14%	-16.42%	-45.08%	-2.40%	0.81%	10.71%	-	-
Horiz. %	53.57%	50.00%	59.82%	108.93%	111.61%	110.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	20/11/17	30/11/16	20/11/15	26/11/14	21/11/13	28/11/12	17/11/11	-
Price	3.65	3.40	3.96	5.36	5.90	4.74	4.40	-
P/RPS	0.62	0.56	0.66	0.84	0.91	0.83	0.74	-2.90%
YoY %	10.71%	-15.15%	-21.43%	-7.69%	9.64%	12.16%	-	-
Horiz. %	83.78%	75.68%	89.19%	113.51%	122.97%	112.16%	100.00%	-
P/EPS	20.60	15.03	12.69	10.67	8.76	7.58	7.81	17.52%
YoY %	37.06%	18.44%	18.93%	21.80%	15.57%	-2.94%	-	-
Horiz. %	263.76%	192.45%	162.48%	136.62%	112.16%	97.06%	100.00%	-
EY	4.86	6.65	7.88	9.37	11.41	13.19	12.80	-14.89%
YoY %	-26.92%	-15.61%	-15.90%	-17.88%	-13.50%	3.05%	-	-
Horiz. %	37.97%	51.95%	61.56%	73.20%	89.14%	103.05%	100.00%	-
DY	1.64	1.96	2.53	1.87	9.04	2.81	6.67	-20.83%
YoY %	-16.33%	-22.53%	35.29%	-79.31%	221.71%	-57.87%	-	-
Horiz. %	24.59%	29.39%	37.93%	28.04%	135.53%	42.13%	100.00%	-
P/NAPS	0.59	0.56	0.66	1.11	1.30	1.19	1.09	-9.71%
YoY %	5.36%	-15.15%	-40.54%	-14.62%	9.24%	9.17%	-	-
Horiz. %	54.13%	51.38%	60.55%	101.83%	119.27%	109.17%	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

No trading signals available.

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

391

PTRANS

PERAK TRANSIT BERHAD

356

HLIND

HONG LEONG INDUSTRIES BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

199

MBSB

MALAYSIA BUILDING SOCIETY BHD

160

GENTING

GENTING BHD

151

PBBANK

PUBLIC BANK BHD

147

DSONIC

DATASONIC GROUP BERHAD

147

DNEX

DAGANG NEXCHANGE BERHAD

141

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