[APM] YoY Quarter Result on 30-Jun-2012 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -9.38%

YoY- 5.16%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	305,763	340,001	338,282	278,461	277,360	314,308	213,013	6.20%
YoY %	-10.07%	0.51%	21.48%	0.40%	-11.76%	47.55%	-	-
Horiz. %	143.54%	159.62%	158.81%	130.72%	130.21%	147.55%	100.00%	-
PBT	27,057	37,687	48,985	42,305	41,078	54,133	25,218	1.17%
YoY %	-28.21%	-23.06%	15.79%	2.99%	-24.12%	114.66%	-	-
Horiz. %	107.29%	149.44%	194.25%	167.76%	162.89%	214.66%	100.00%	-
Tax	-5,608	-8,715	-10,862	-10,129	-9,238	-13,164	-4,771	2.72%
YoY %	35.65%	19.77%	-7.24%	-9.64%	29.82%	-175.92%	-	-
Horiz. %	117.54%	182.67%	227.67%	212.30%	193.63%	275.92%	100.00%	-
NP	21,449	28,972	38,123	32,176	31,840	40,969	20,447	0.80%
YoY %	-25.97%	-24.00%	18.48%	1.06%	-22.28%	100.37%	-	-
Horiz. %	104.90%	141.69%	186.45%	157.36%	155.72%	200.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,300	25,546	35,547	29,517	28,069	36,546	17,567	0.68%
YoY %	-28.36%	-28.13%	20.43%	5.16%	-23.20%	108.04%	-	-
Horiz. %	104.17%	145.42%	202.35%	168.03%	159.78%	208.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.73%	23.12%	22.17%	23.94%	22.49%	24.32%	18.92%	-
YoY %	-10.34%	4.29%	-7.39%	6.45%	-7.52%	28.54%	-	-
Horiz. %	109.57%	122.20%	117.18%	126.53%	118.87%	128.54%	100.00%	-
Total Cost	284,314	311,029	300,159	246,285	245,520	273,339	192,566	6.70%
YoY %	-8.59%	3.62%	21.87%	0.31%	-10.18%	41.95%	-	-
Horiz. %	147.64%	161.52%	155.87%	127.90%	127.50%	141.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,155,480	941,580	919,487	855,366	775,127	688,661	607,254	11.31%
YoY %	22.72%	2.40%	7.50%	10.35%	12.56%	13.41%	-	-
Horiz. %	190.28%	155.06%	151.42%	140.86%	127.64%	113.41%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	14,663	14,681	78,254	19,573	19,573	15,651	11,829	3.64%
YoY %	-0.12%	-81.24%	299.81%	0.00%	25.06%	32.31%	-	-
Horiz. %	123.96%	124.11%	661.54%	165.47%	165.47%	132.31%	100.00%	-
Div Payout %	80.13%	57.47%	220.14%	66.31%	69.74%	42.83%	67.34%	-
YoY %	39.43%	-73.89%	231.99%	-4.92%	62.83%	-36.40%	-	-
Horiz. %	118.99%	85.34%	326.91%	98.47%	103.56%	63.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,155,480	941,580	919,487	855,366	775,127	688,661	607,254	11.31%
YoY %	22.72%	2.40%	7.50%	10.35%	12.56%	13.41%	-	-
Horiz. %	190.28%	155.06%	151.42%	140.86%	127.64%	113.41%	100.00%	-
NOSH	195,512	195,754	195,635	195,736	195,739	195,642	197,160	-0.13%
YoY %	-0.12%	0.06%	-0.05%	-0.00%	0.05%	-0.77%	-	-
Horiz. %	99.16%	99.29%	99.23%	99.28%	99.28%	99.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.01%	8.52%	11.27%	11.55%	11.48%	13.03%	9.60%	-
YoY %	-17.72%	-24.40%	-2.42%	0.61%	-11.90%	35.73%	-	-
Horiz. %	73.02%	88.75%	117.40%	120.31%	119.58%	135.73%	100.00%	-
ROE	1.58%	2.71%	3.87%	3.45%	3.62%	5.31%	2.89%	-
YoY %	-41.70%	-29.97%	12.17%	-4.70%	-31.83%	83.74%	-	-
Horiz. %	54.67%	93.77%	133.91%	119.38%	125.26%	183.74%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	156.39	173.69	172.91	142.26	141.70	160.65	108.04	6.35%
YoY %	-9.96%	0.45%	21.55%	0.40%	-11.80%	48.69%	-	-
Horiz. %	144.75%	160.76%	160.04%	131.67%	131.16%	148.69%	100.00%	-
EPS	9.36	13.05	18.17	15.08	14.34	18.68	8.91	0.82%
YoY %	-28.28%	-28.18%	20.49%	5.16%	-23.23%	109.65%	-	-
Horiz. %	105.05%	146.46%	203.93%	169.25%	160.94%	209.65%	100.00%	-
DPS	7.50	7.50	40.00	10.00	10.00	8.00	6.00	3.78%
YoY %	0.00%	-81.25%	300.00%	0.00%	25.00%	33.33%	-	-
Horiz. %	125.00%	125.00%	666.67%	166.67%	166.67%	133.33%	100.00%	-
NAPS	5.91	4.81	4.70	4.37	3.96	3.52	3.08	11.46%
YoY %	22.87%	2.34%	7.55%	10.35%	12.50%	14.29%	-	-
Horiz. %	191.88%	156.17%	152.60%	141.88%	128.57%	114.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 195,736
RPS	151.67	168.65	167.80	138.13	137.58	155.91	105.66	6.20%
YoY %	-10.07%	0.51%	21.48%	0.40%	-11.76%	47.56%	-	-
Horiz. %	143.55%	159.62%	158.81%	130.73%	130.21%	147.56%	100.00%	-
EPS	9.08	12.67	17.63	14.64	13.92	18.13	8.71	0.69%
YoY %	-28.33%	-28.13%	20.42%	5.17%	-23.22%	108.15%	-	-
Horiz. %	104.25%	145.46%	202.41%	168.08%	159.82%	208.15%	100.00%	-
DPS	7.27	7.28	38.82	9.71	9.71	7.76	5.87	3.62%
YoY %	-0.14%	-81.25%	299.79%	0.00%	25.13%	32.20%	-	-
Horiz. %	123.85%	124.02%	661.33%	165.42%	165.42%	132.20%	100.00%	-
NAPS	5.7316	4.6705	4.561	4.2429	3.8449	3.416	3.0122	11.31%
YoY %	22.72%	2.40%	7.50%	10.35%	12.56%	13.41%	-	-
Horiz. %	190.28%	155.05%	151.42%	140.86%	127.64%	113.41%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.78	5.98	4.99	4.74	4.88	4.16	1.80	-
P/RPS	3.06	3.44	2.89	3.33	3.44	2.59	1.67	10.61%
YoY %	-11.05%	19.03%	-13.21%	-3.20%	32.82%	55.09%	-	-
Horiz. %	183.23%	205.99%	173.05%	199.40%	205.99%	155.09%	100.00%	-
P/EPS	51.07	45.82	27.46	31.43	34.03	22.27	20.20	16.70%
YoY %	11.46%	66.86%	-12.63%	-7.64%	52.81%	10.25%	-	-
Horiz. %	252.82%	226.83%	135.94%	155.59%	168.47%	110.25%	100.00%	-
EY	1.96	2.18	3.64	3.18	2.94	4.49	4.95	-14.30%
YoY %	-10.09%	-40.11%	14.47%	8.16%	-34.52%	-9.29%	-	-
Horiz. %	39.60%	44.04%	73.54%	64.24%	59.39%	90.71%	100.00%	-
DY	1.57	1.25	8.02	2.11	2.05	1.92	3.33	-11.77%
YoY %	25.60%	-84.41%	280.09%	2.93%	6.77%	-42.34%	-	-
Horiz. %	47.15%	37.54%	240.84%	63.36%	61.56%	57.66%	100.00%	-
P/NAPS	0.81	1.24	1.06	1.08	1.23	1.18	0.58	5.72%
YoY %	-34.68%	16.98%	-1.85%	-12.20%	4.24%	103.45%	-	-
Horiz. %	139.66%	213.79%	182.76%	186.21%	212.07%	203.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/08/15	27/08/14	28/08/13	15/08/12	18/08/11	18/08/10	21/08/09	-
Price	4.15	6.05	5.40	5.00	4.90	4.91	1.91	-
P/RPS	2.65	3.48	3.12	3.51	3.46	3.06	1.77	6.95%
YoY %	-23.85%	11.54%	-11.11%	1.45%	13.07%	72.88%	-	-
Horiz. %	149.72%	196.61%	176.27%	198.31%	195.48%	172.88%	100.00%	-
P/EPS	44.34	46.36	29.72	33.16	34.17	26.28	21.44	12.86%
YoY %	-4.36%	55.99%	-10.37%	-2.96%	30.02%	22.57%	-	-
Horiz. %	206.81%	216.23%	138.62%	154.66%	159.38%	122.57%	100.00%	-
EY	2.26	2.16	3.36	3.02	2.93	3.80	4.66	-11.35%
YoY %	4.63%	-35.71%	11.26%	3.07%	-22.89%	-18.45%	-	-
Horiz. %	48.50%	46.35%	72.10%	64.81%	62.88%	81.55%	100.00%	-
DY	1.81	1.24	7.41	2.00	2.04	1.63	3.14	-8.76%
YoY %	45.97%	-83.27%	270.50%	-1.96%	25.15%	-48.09%	-	-
Horiz. %	57.64%	39.49%	235.99%	63.69%	64.97%	51.91%	100.00%	-
P/NAPS	0.70	1.26	1.15	1.14	1.24	1.39	0.62	2.04%
YoY %	-44.44%	9.57%	0.88%	-8.06%	-10.79%	124.19%	-	-
Horiz. %	112.90%	203.23%	185.48%	183.87%	200.00%	224.19%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:30:00

EMA 5

10 Mins

BUY

2024-05-03 15:30:00

EMA 5

5 Mins

BUY

2024-05-03 15:15:00

ADX

5 Mins

BUY

2024-05-03 12:25:00

ADX

5 Mins

SELL

2024-05-03 12:20:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

PTRANS

PERAK TRANSIT BERHAD

326

HLIND

HONG LEONG INDUSTRIES BHD

320

YTLPOWR

YTL POWER INTERNATIONAL BHD

252

MYEG

MY E.G. SERVICES BHD

209

YTL

YTL CORPORATION BHD

173

PBBANK

PUBLIC BANK BHD

163

SAPNRG

SAPURA ENERGY BERHAD

148

GENTING

GENTING BHD

146

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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