[APM] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 1.1%

YoY- -23.2%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	340,001	338,282	278,461	277,360	314,308	213,013	239,137	6.03%
YoY %	0.51%	21.48%	0.40%	-11.76%	47.55%	-10.92%	-	-
Horiz. %	142.18%	141.46%	116.44%	115.98%	131.43%	89.08%	100.00%	-
PBT	37,687	48,985	42,305	41,078	54,133	25,218	22,139	9.26%
YoY %	-23.06%	15.79%	2.99%	-24.12%	114.66%	13.91%	-	-
Horiz. %	170.23%	221.26%	191.09%	185.55%	244.51%	113.91%	100.00%	-
Tax	-8,715	-10,862	-10,129	-9,238	-13,164	-4,771	-5,975	6.49%
YoY %	19.77%	-7.24%	-9.64%	29.82%	-175.92%	20.15%	-	-
Horiz. %	145.86%	181.79%	169.52%	154.61%	220.32%	79.85%	100.00%	-
NP	28,972	38,123	32,176	31,840	40,969	20,447	16,164	10.20%
YoY %	-24.00%	18.48%	1.06%	-22.28%	100.37%	26.50%	-	-
Horiz. %	179.24%	235.85%	199.06%	196.98%	253.46%	126.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,546	35,547	29,517	28,069	36,546	17,567	14,900	9.39%
YoY %	-28.13%	20.43%	5.16%	-23.20%	108.04%	17.90%	-	-
Horiz. %	171.45%	238.57%	198.10%	188.38%	245.28%	117.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	22.17%	23.94%	22.49%	24.32%	18.92%	26.99%	-
YoY %	4.29%	-7.39%	6.45%	-7.52%	28.54%	-29.90%	-	-
Horiz. %	85.66%	82.14%	88.70%	83.33%	90.11%	70.10%	100.00%	-
Total Cost	311,029	300,159	246,285	245,520	273,339	192,566	222,973	5.70%
YoY %	3.62%	21.87%	0.31%	-10.18%	41.95%	-13.64%	-	-
Horiz. %	139.49%	134.62%	110.46%	110.11%	122.59%	86.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	941,580	919,487	855,366	775,127	688,661	607,254	589,667	8.10%
YoY %	2.40%	7.50%	10.35%	12.56%	13.41%	2.98%	-	-
Horiz. %	159.68%	155.93%	145.06%	131.45%	116.79%	102.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	14,681	78,254	19,573	19,573	15,651	11,829	11,872	3.60%
YoY %	-81.24%	299.81%	0.00%	25.06%	32.31%	-0.36%	-	-
Horiz. %	123.66%	659.15%	164.87%	164.87%	131.83%	99.64%	100.00%	-
Div Payout %	57.47%	220.14%	66.31%	69.74%	42.83%	67.34%	79.68%	-
YoY %	-73.89%	231.99%	-4.92%	62.83%	-36.40%	-15.49%	-	-
Horiz. %	72.13%	276.28%	83.22%	87.53%	53.75%	84.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	941,580	919,487	855,366	775,127	688,661	607,254	589,667	8.10%
YoY %	2.40%	7.50%	10.35%	12.56%	13.41%	2.98%	-	-
Horiz. %	159.68%	155.93%	145.06%	131.45%	116.79%	102.98%	100.00%	-
NOSH	195,754	195,635	195,736	195,739	195,642	197,160	197,875	-0.17%
YoY %	0.06%	-0.05%	-0.00%	0.05%	-0.77%	-0.36%	-	-
Horiz. %	98.93%	98.87%	98.92%	98.92%	98.87%	99.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.52%	11.27%	11.55%	11.48%	13.03%	9.60%	6.76%	-
YoY %	-24.40%	-2.42%	0.61%	-11.90%	35.73%	42.01%	-	-
Horiz. %	126.04%	166.72%	170.86%	169.82%	192.75%	142.01%	100.00%	-
ROE	2.71%	3.87%	3.45%	3.62%	5.31%	2.89%	2.53%	-
YoY %	-29.97%	12.17%	-4.70%	-31.83%	83.74%	14.23%	-	-
Horiz. %	107.11%	152.96%	136.36%	143.08%	209.88%	114.23%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	173.69	172.91	142.26	141.70	160.65	108.04	120.85	6.22%
YoY %	0.45%	21.55%	0.40%	-11.80%	48.69%	-10.60%	-	-
Horiz. %	143.72%	143.08%	117.72%	117.25%	132.93%	89.40%	100.00%	-
EPS	13.05	18.17	15.08	14.34	18.68	8.91	7.53	9.59%
YoY %	-28.18%	20.49%	5.16%	-23.23%	109.65%	18.33%	-	-
Horiz. %	173.31%	241.30%	200.27%	190.44%	248.07%	118.33%	100.00%	-
DPS	7.50	40.00	10.00	10.00	8.00	6.00	6.00	3.78%
YoY %	-81.25%	300.00%	0.00%	25.00%	33.33%	0.00%	-	-
Horiz. %	125.00%	666.67%	166.67%	166.67%	133.33%	100.00%	100.00%	-
NAPS	4.81	4.70	4.37	3.96	3.52	3.08	2.98	8.30%
YoY %	2.34%	7.55%	10.35%	12.50%	14.29%	3.36%	-	-
Horiz. %	161.41%	157.72%	146.64%	132.89%	118.12%	103.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 195,739
RPS	168.65	167.80	138.13	137.58	155.91	105.66	118.62	6.03%
YoY %	0.51%	21.48%	0.40%	-11.76%	47.56%	-10.93%	-	-
Horiz. %	142.18%	141.46%	116.45%	115.98%	131.44%	89.07%	100.00%	-
EPS	12.67	17.63	14.64	13.92	18.13	8.71	7.39	9.39%
YoY %	-28.13%	20.42%	5.17%	-23.22%	108.15%	17.86%	-	-
Horiz. %	171.45%	238.57%	198.11%	188.36%	245.33%	117.86%	100.00%	-
DPS	7.28	38.82	9.71	9.71	7.76	5.87	5.89	3.59%
YoY %	-81.25%	299.79%	0.00%	25.13%	32.20%	-0.34%	-	-
Horiz. %	123.60%	659.08%	164.86%	164.86%	131.75%	99.66%	100.00%	-
NAPS	4.6705	4.561	4.2429	3.8449	3.416	3.0122	2.9249	8.10%
YoY %	2.40%	7.50%	10.35%	12.56%	13.41%	2.98%	-	-
Horiz. %	159.68%	155.94%	145.06%	131.45%	116.79%	102.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	5.98	4.99	4.74	4.88	4.16	1.80	2.05	-
P/RPS	3.44	2.89	3.33	3.44	2.59	1.67	1.70	12.45%
YoY %	19.03%	-13.21%	-3.20%	32.82%	55.09%	-1.76%	-	-
Horiz. %	202.35%	170.00%	195.88%	202.35%	152.35%	98.24%	100.00%	-
P/EPS	45.82	27.46	31.43	34.03	22.27	20.20	27.22	9.06%
YoY %	66.86%	-12.63%	-7.64%	52.81%	10.25%	-25.79%	-	-
Horiz. %	168.33%	100.88%	115.47%	125.02%	81.81%	74.21%	100.00%	-
EY	2.18	3.64	3.18	2.94	4.49	4.95	3.67	-8.31%
YoY %	-40.11%	14.47%	8.16%	-34.52%	-9.29%	34.88%	-	-
Horiz. %	59.40%	99.18%	86.65%	80.11%	122.34%	134.88%	100.00%	-
DY	1.25	8.02	2.11	2.05	1.92	3.33	2.93	-13.23%
YoY %	-84.41%	280.09%	2.93%	6.77%	-42.34%	13.65%	-	-
Horiz. %	42.66%	273.72%	72.01%	69.97%	65.53%	113.65%	100.00%	-
P/NAPS	1.24	1.06	1.08	1.23	1.18	0.58	0.69	10.25%
YoY %	16.98%	-1.85%	-12.20%	4.24%	103.45%	-15.94%	-	-
Horiz. %	179.71%	153.62%	156.52%	178.26%	171.01%	84.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	15/08/12	18/08/11	18/08/10	21/08/09	28/08/08	-
Price	6.05	5.40	5.00	4.90	4.91	1.91	2.11	-
P/RPS	3.48	3.12	3.51	3.46	3.06	1.77	1.75	12.13%
YoY %	11.54%	-11.11%	1.45%	13.07%	72.88%	1.14%	-	-
Horiz. %	198.86%	178.29%	200.57%	197.71%	174.86%	101.14%	100.00%	-
P/EPS	46.36	29.72	33.16	34.17	26.28	21.44	28.02	8.74%
YoY %	55.99%	-10.37%	-2.96%	30.02%	22.57%	-23.48%	-	-
Horiz. %	165.45%	106.07%	118.34%	121.95%	93.79%	76.52%	100.00%	-
EY	2.16	3.36	3.02	2.93	3.80	4.66	3.57	-8.02%
YoY %	-35.71%	11.26%	3.07%	-22.89%	-18.45%	30.53%	-	-
Horiz. %	60.50%	94.12%	84.59%	82.07%	106.44%	130.53%	100.00%	-
DY	1.24	7.41	2.00	2.04	1.63	3.14	2.84	-12.89%
YoY %	-83.27%	270.50%	-1.96%	25.15%	-48.09%	10.56%	-	-
Horiz. %	43.66%	260.92%	70.42%	71.83%	57.39%	110.56%	100.00%	-
P/NAPS	1.26	1.15	1.14	1.24	1.39	0.62	0.71	10.02%
YoY %	9.57%	0.88%	-8.06%	-10.79%	124.19%	-12.68%	-	-
Horiz. %	177.46%	161.97%	160.56%	174.65%	195.77%	87.32%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 10:30:00

EMA 5

30 Mins

SELL

2024-07-05 09:30:00

EMA 5

10 Mins

SELL

2024-07-05 09:25:00

EMA 5

5 Mins

SELL

2024-07-05 09:25:00

ADX

5 Mins

SELL

2024-07-05 09:25:00

TURTLE SYSTEM 20

5 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

THETA

1.80

-0.09

3,258,500

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