[APM] YoY Cumulative 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- 111.06%

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
Cumulative Result
Revenue	1,110,638	951,787	860,981	895,917	879,858	940,027	952,645	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	51,914	53,003	49,507	56,819	77,044	109,637	140,383	-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	-15,431	-16,891	-17,690	-16,239	-23,002	-26,239	-32,636	-11.73%
YoY %	8.64%	4.52%	-8.94%	29.40%	12.34%	19.60%	-	-
Horiz. %	47.28%	51.76%	54.20%	49.76%	70.48%	80.40%	100.00%	-
NP	36,483	36,112	31,817	40,580	54,042	83,398	107,747	-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	20,724	21,106	25,997	33,176	45,779	73,713	98,795	-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	1,074,155	915,675	829,164	855,337	825,816	856,629	844,898	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	9,779	9,779	8,801	9,779	14,666	14,676	78,268	-29.28%
YoY %	0.00%	11.11%	-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	1.66%	1.73%	2.16%	2.80%	3.91%	7.77%	11.12%	-
YoY %	-4.05%	-19.91%	-22.86%	-28.39%	-49.68%	-30.13%	-	-
Horiz. %	14.93%	15.56%	19.42%	25.18%	35.16%	69.87%	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	567.86	486.64	440.21	458.06	449.93	480.39	486.86	2.59%
YoY %	16.69%	10.55%	-3.90%	1.81%	-6.34%	-1.33%	-	-
Horiz. %	116.64%	99.95%	90.42%	94.08%	92.41%	98.67%	100.00%	-
EPS	10.60	10.79	13.29	16.96	23.41	37.67	50.49	-22.89%
YoY %	-1.76%	-18.81%	-21.64%	-27.55%	-37.86%	-25.39%	-	-
Horiz. %	20.99%	21.37%	26.32%	33.59%	46.37%	74.61%	100.00%	-
DPS	5.00	5.00	4.50	5.00	7.50	7.50	40.00	-29.27%
YoY %	0.00%	11.11%	-10.00%	-33.33%	0.00%	-81.25%	-	-
Horiz. %	12.50%	12.50%	11.25%	12.50%	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	550.91	472.12	427.07	444.40	436.44	466.28	472.54	2.58%
YoY %	16.69%	10.55%	-3.90%	1.82%	-6.40%	-1.32%	-	-
Horiz. %	116.58%	99.91%	90.38%	94.04%	92.36%	98.68%	100.00%	-
EPS	10.28	10.47	12.90	16.46	22.71	36.56	49.01	-22.90%
YoY %	-1.81%	-18.84%	-21.63%	-27.52%	-37.88%	-25.40%	-	-
Horiz. %	20.98%	21.36%	26.32%	33.58%	46.34%	74.60%	100.00%	-
DPS	4.85	4.85	4.37	4.85	7.28	7.28	38.82	-29.28%
YoY %	0.00%	10.98%	-9.90%	-33.38%	0.00%	-81.25%	-	-
Horiz. %	12.49%	12.49%	11.26%	12.49%	18.75%	18.75%	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	0.41	0.68	0.84	0.74	0.89	1.23	1.16	-15.90%
YoY %	-39.71%	-19.05%	13.51%	-16.85%	-27.64%	6.03%	-	-
Horiz. %	35.34%	58.62%	72.41%	63.79%	76.72%	106.03%	100.00%	-
P/EPS	22.08	30.58	27.76	20.04	17.13	15.66	11.23	11.92%
YoY %	-27.80%	10.16%	38.52%	16.99%	9.39%	39.45%	-	-
Horiz. %	196.62%	272.31%	247.20%	178.45%	152.54%	139.45%	100.00%	-
EY	4.53	3.27	3.60	4.99	5.84	6.38	8.90	-10.64%
YoY %	38.53%	-9.17%	-27.86%	-14.55%	-8.46%	-28.31%	-	-
Horiz. %	50.90%	36.74%	40.45%	56.07%	65.62%	71.69%	100.00%	-
DY	2.14	1.52	1.22	1.47	1.87	1.27	7.05	-18.01%
YoY %	40.79%	24.59%	-17.01%	-21.39%	47.24%	-81.99%	-	-
Horiz. %	30.35%	21.56%	17.30%	20.85%	26.52%	18.01%	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	0.36	0.66	0.83	0.74	0.88	1.12	1.21	-18.28%
YoY %	-45.45%	-20.48%	12.16%	-15.91%	-21.43%	-7.44%	-	-
Horiz. %	29.75%	54.55%	68.60%	61.16%	72.73%	92.56%	100.00%	-
P/EPS	19.16	29.65	27.46	20.04	16.92	14.23	11.69	8.57%
YoY %	-35.38%	7.98%	37.03%	18.44%	18.90%	21.73%	-	-
Horiz. %	163.90%	253.64%	234.90%	171.43%	144.74%	121.73%	100.00%	-
EY	5.22	3.37	3.64	4.99	5.91	7.03	8.56	-7.90%
YoY %	54.90%	-7.42%	-27.05%	-15.57%	-15.93%	-17.87%	-	-
Horiz. %	60.98%	39.37%	42.52%	58.29%	69.04%	82.13%	100.00%	-
DY	2.46	1.56	1.23	1.47	1.89	1.40	6.78	-15.54%
YoY %	57.69%	26.83%	-16.33%	-22.22%	35.00%	-79.35%	-	-
Horiz. %	36.28%	23.01%	18.14%	21.68%	27.88%	20.65%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 12:00:00

EMA 5

10 Mins

SELL

2024-05-21 11:55:00

ADX

5 Mins

SELL

2024-05-21 11:35:00

EMA 5

5 Mins

SELL

2024-05-21 11:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-21 11:30:00

TURTLE SYSTEM 55

30 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

353

DNEX

DAGANG NEXCHANGE BERHAD

324

TOPGLOV

TOP GLOVE CORPORATION BHD

321

PTRANS

PERAK TRANSIT BERHAD

310

NOTION

NOTION VTEC BHD

308

HLIND

HONG LEONG INDUSTRIES BHD

301

PBBANK

PUBLIC BANK BHD

295

YTLPOWR

YTL POWER INTERNATIONAL BHD

270

Daily Stocks

INGENIEU

0.08

0.00

459,779,100

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.135

-0.025

136,972,400

HSI-CXG

0.20

-0.05

119,680,200

HSI-HUZ

0.195

+0.03

115,062,400

FEYTECH

1.09

+0.29

95,690,500

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.445

0.00

72,911,000

YNHPROP

0.48

+0.03

62,060,800

BCMALL

0.02

+0.01

57,719,700

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

FEYTECH

1.09

+0.29

95,690,500

6.54

+0.28

5,259,700

SAM

6.17

+0.27

1,207,200

VSTECS

3.82

+0.21

2,574,300

HLIND

11.68

+0.20

37,400

PANAMY

19.76

+0.20

9,800

AJI

15.86

+0.16

62,400

RAPID

0.855

+0.145

18,073,900

GAMUDA

5.93

+0.13

7,200,100

More gainer Stocks

KLK

21.88

-0.56

1,058,600

MPI

38.90

-0.50

243,800

PETDAG

20.78

-0.40

335,600

PPB

15.02

-0.30

253,800

HEIM

25.04

-0.30

32,700

NESTLE

129.50

-0.30

11,600

UTDPLT

25.46

-0.24

76,000

BKAWAN

20.00

-0.24

7,800

KOTRA

4.53

-0.23

169,800

SUNCON-C15

0.165

-0.205

57,000

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