[APM] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

30-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 40.7%

YoY- -27.53%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	1,480,850	1,269,049	1,147,974	1,194,556	1,173,144	1,253,369	1,270,193	2.58%
YoY %	16.69%	10.55%	-3.90%	1.83%	-6.40%	-1.32%	-	-
Horiz. %	116.58%	99.91%	90.38%	94.05%	92.36%	98.68%	100.00%	-
PBT	69,218	70,670	66,009	75,758	102,725	146,182	187,177	-15.27%
YoY %	-2.05%	7.06%	-12.87%	-26.25%	-29.73%	-21.90%	-	-
Horiz. %	36.98%	37.76%	35.27%	40.47%	54.88%	78.10%	100.00%	-
Tax	-20,574	-22,521	-23,586	-21,652	-30,669	-34,985	-43,514	-11.73%
YoY %	8.65%	4.52%	-8.93%	29.40%	12.34%	19.60%	-	-
Horiz. %	47.28%	51.76%	54.20%	49.76%	70.48%	80.40%	100.00%	-
NP	48,644	48,149	42,422	54,106	72,056	111,197	143,662	-16.50%
YoY %	1.03%	13.50%	-21.59%	-24.91%	-35.20%	-22.60%	-	-
Horiz. %	33.86%	33.52%	29.53%	37.66%	50.16%	77.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,632	28,141	34,662	44,234	61,038	98,284	131,726	-22.90%
YoY %	-1.81%	-18.81%	-21.64%	-27.53%	-37.90%	-25.39%	-	-
Horiz. %	20.98%	21.36%	26.31%	33.58%	46.34%	74.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.72%	31.87%	35.73%	28.58%	29.86%	23.93%	23.25%	-
YoY %	-6.75%	-10.80%	25.02%	-4.29%	24.78%	2.92%	-	-
Horiz. %	127.83%	137.08%	153.68%	122.92%	128.43%	102.92%	100.00%	-
Total Cost	1,432,206	1,220,900	1,105,552	1,140,449	1,101,088	1,142,172	1,126,530	4.08%
YoY %	17.31%	10.43%	-3.06%	3.57%	-3.60%	1.39%	-	-
Horiz. %	127.13%	108.38%	98.14%	101.24%	97.74%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,247,819	1,222,393	1,200,891	1,185,263	1,169,408	949,052	888,352	5.82%
YoY %	2.08%	1.79%	1.32%	1.36%	23.22%	6.83%	-	-
Horiz. %	140.46%	137.60%	135.18%	133.42%	131.64%	106.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	13,038	13,038	11,735	13,039	19,555	19,568	104,358	-29.28%
YoY %	0.00%	11.10%	-10.00%	-33.32%	-0.07%	-81.25%	-	-
Horiz. %	12.49%	12.49%	11.24%	12.49%	18.74%	18.75%	100.00%	-
Div Payout %	47.19%	46.33%	33.86%	29.48%	32.04%	19.91%	79.22%	-
YoY %	1.86%	36.83%	14.86%	-7.99%	60.92%	-74.87%	-	-
Horiz. %	59.57%	58.48%	42.74%	37.21%	40.44%	25.13%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	1,247,819	1,222,393	1,200,891	1,185,263	1,169,408	949,052	888,352	5.82%
YoY %	2.08%	1.79%	1.32%	1.36%	23.22%	6.83%	-	-
Horiz. %	140.46%	137.60%	135.18%	133.42%	131.64%	106.83%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	195,553	195,680	195,672	0.49%
YoY %	0.00%	0.00%	0.00%	3.09%	-0.06%	0.00%	-	-
Horiz. %	103.03%	103.03%	103.03%	103.03%	99.94%	100.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	3.28%	3.79%	3.70%	4.53%	6.14%	8.87%	11.31%	-
YoY %	-13.46%	2.43%	-18.32%	-26.22%	-30.78%	-21.57%	-	-
Horiz. %	29.00%	33.51%	32.71%	40.05%	54.29%	78.43%	100.00%	-
ROE	2.21%	2.30%	2.89%	3.73%	5.22%	10.36%	14.83%	-
YoY %	-3.91%	-20.42%	-22.52%	-28.54%	-49.61%	-30.14%	-	-
Horiz. %	14.90%	15.51%	19.49%	25.15%	35.20%	69.86%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	757.15	648.85	586.94	610.75	599.91	640.52	649.14	2.59%
YoY %	16.69%	10.55%	-3.90%	1.81%	-6.34%	-1.33%	-	-
Horiz. %	116.64%	99.96%	90.42%	94.09%	92.42%	98.67%	100.00%	-
EPS	14.13	14.39	17.72	22.61	31.21	50.23	67.32	-22.90%
YoY %	-1.81%	-18.79%	-21.63%	-27.56%	-37.87%	-25.39%	-	-
Horiz. %	20.99%	21.38%	26.32%	33.59%	46.36%	74.61%	100.00%	-
DPS	6.67	6.67	6.00	6.67	10.00	10.00	53.33	-29.27%
YoY %	0.00%	11.17%	-10.04%	-33.30%	0.00%	-81.25%	-	-
Horiz. %	12.51%	12.51%	11.25%	12.51%	18.75%	18.75%	100.00%	-
NAPS	6.38	6.25	6.14	6.06	5.98	4.85	4.54	5.83%
YoY %	2.08%	1.79%	1.32%	1.34%	23.30%	6.83%	-	-
Horiz. %	140.53%	137.67%	135.24%	133.48%	131.72%	106.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	734.55	629.49	569.43	592.54	581.92	621.71	630.06	2.58%
YoY %	16.69%	10.55%	-3.90%	1.82%	-6.40%	-1.33%	-	-
Horiz. %	116.58%	99.91%	90.38%	94.05%	92.36%	98.67%	100.00%	-
EPS	13.71	13.96	17.19	21.94	30.28	48.75	65.34	-22.90%
YoY %	-1.79%	-18.79%	-21.65%	-27.54%	-37.89%	-25.39%	-	-
Horiz. %	20.98%	21.37%	26.31%	33.58%	46.34%	74.61%	100.00%	-
DPS	6.47	6.47	5.82	6.47	9.70	9.71	51.77	-29.28%
YoY %	0.00%	11.17%	-10.05%	-33.30%	-0.10%	-81.24%	-	-
Horiz. %	12.50%	12.50%	11.24%	12.50%	18.74%	18.76%	100.00%	-
NAPS	6.1896	6.0635	5.9568	5.8793	5.8006	4.7076	4.4065	5.82%
YoY %	2.08%	1.79%	1.32%	1.36%	23.22%	6.83%	-	-
Horiz. %	140.47%	137.60%	135.18%	133.42%	131.64%	106.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.34	3.30	3.69	3.40	4.01	5.90	5.67	-
P/RPS	0.31	0.51	0.63	0.56	0.67	0.92	0.87	-15.79%
YoY %	-39.22%	-19.05%	12.50%	-16.42%	-27.17%	5.75%	-	-
Horiz. %	35.63%	58.62%	72.41%	64.37%	77.01%	105.75%	100.00%	-
P/EPS	16.56	22.94	20.82	15.03	12.85	11.75	8.42	11.92%
YoY %	-27.81%	10.18%	38.52%	16.96%	9.36%	39.55%	-	-
Horiz. %	196.67%	272.45%	247.27%	178.50%	152.61%	139.55%	100.00%	-
EY	6.04	4.36	4.80	6.65	7.78	8.51	11.87	-10.64%
YoY %	38.53%	-9.17%	-27.82%	-14.52%	-8.58%	-28.31%	-	-
Horiz. %	50.88%	36.73%	40.44%	56.02%	65.54%	71.69%	100.00%	-
DY	2.85	2.02	1.63	1.96	2.49	1.69	9.41	-18.04%
YoY %	41.09%	23.93%	-16.84%	-21.29%	47.34%	-82.04%	-	-
Horiz. %	30.29%	21.47%	17.32%	20.83%	26.46%	17.96%	100.00%	-
P/NAPS	0.37	0.53	0.60	0.56	0.67	1.22	1.25	-18.35%
YoY %	-30.19%	-11.67%	7.14%	-16.42%	-45.08%	-2.40%	-	-
Horiz. %	29.60%	42.40%	48.00%	44.80%	53.60%	97.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	16/11/18	20/11/17	30/11/16	20/11/15	26/11/14	21/11/13	-
Price	2.03	3.20	3.65	3.40	3.96	5.36	5.90	-
P/RPS	0.27	0.49	0.62	0.56	0.66	0.84	0.91	-18.32%
YoY %	-44.90%	-20.97%	10.71%	-15.15%	-21.43%	-7.69%	-	-
Horiz. %	29.67%	53.85%	68.13%	61.54%	72.53%	92.31%	100.00%	-
P/EPS	14.37	22.24	20.60	15.03	12.69	10.67	8.76	8.59%
YoY %	-35.39%	7.96%	37.06%	18.44%	18.93%	21.80%	-	-
Horiz. %	164.04%	253.88%	235.16%	171.58%	144.86%	121.80%	100.00%	-
EY	6.96	4.50	4.86	6.65	7.88	9.37	11.41	-7.90%
YoY %	54.67%	-7.41%	-26.92%	-15.61%	-15.90%	-17.88%	-	-
Horiz. %	61.00%	39.44%	42.59%	58.28%	69.06%	82.12%	100.00%	-
DY	3.28	2.08	1.64	1.96	2.53	1.87	9.04	-15.54%
YoY %	57.69%	26.83%	-16.33%	-22.53%	35.29%	-79.31%	-	-
Horiz. %	36.28%	23.01%	18.14%	21.68%	27.99%	20.69%	100.00%	-
P/NAPS	0.32	0.51	0.59	0.56	0.66	1.11	1.30	-20.82%
YoY %	-37.25%	-13.56%	5.36%	-15.15%	-40.54%	-14.62%	-	-
Horiz. %	24.62%	39.23%	45.38%	43.08%	50.77%	85.38%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-21 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-21 15:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-21 15:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-21 15:30:00

TURTLE SYSTEM 20

30 Mins

BUY

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

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

DNEX

DAGANG NEXCHANGE BERHAD

338

TOPGLOV

TOP GLOVE CORPORATION BHD

332

NOTION

NOTION VTEC BHD

325

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

303

PBBANK

PUBLIC BANK BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

280

Daily Stocks

INGENIEU

0.07

-0.01

597,301,500

HSI-HUZ

0.205

+0.04

172,517,900

HSI-CXG

0.195

-0.055

161,222,400

HSI-CV8

0.12

-0.04

138,384,700

FEYTECH

1.09

+0.29

126,774,100

DNEX

0.445

0.00

79,116,700

BCMALL

0.015

+0.005

79,027,100

YNHPROP

0.48

+0.03

64,770,600

HSI-CT2

0.08

-0.04

62,224,400

TOPGLOV

1.19

0.00

56,085,800

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.18

+0.48

133,800

VSTECS

4.01

+0.40

6,331,300

PANAMY

19.88

+0.32

13,600

SAM

6.20

+0.30

2,116,300

FEYTECH

1.09

+0.29

126,774,100

6.47

+0.21

12,997,100

HSI-CXS

0.455

+0.165

11,500

RAPID

0.86

+0.15

19,890,800

LGMS

1.48

+0.13

5,774,800

More gainer Stocks

KLK

21.78

-0.66

2,699,600

MPI

38.80

-0.60

385,400

PETDAG

20.76

-0.42

1,159,200

HEIM

25.00

-0.34

80,200

PPB

15.06

-0.26

702,600

BKAWAN

19.98

-0.26

10,900

UTDPLT

25.46

-0.24

129,800

KOTRA

4.54

-0.22

210,300

SUNCON-C15

0.16

-0.21

73,000

NESTLE

129.60

-0.20

50,800

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