[APM] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 26.31%

YoY- 20.43%

Quarter Report

2Q13-Announcement.pdf

Latest QR

Upcoming QR

APM's Result

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	306,493	305,763	340,001	338,282	278,461	277,360	314,308	-0.41%
YoY %	0.24%	-10.07%	0.51%	21.48%	0.40%	-11.76%	-	-
Horiz. %	97.51%	97.28%	108.17%	107.63%	88.59%	88.24%	100.00%	-
PBT	16,488	27,057	37,687	48,985	42,305	41,078	54,133	-17.95%
YoY %	-39.06%	-28.21%	-23.06%	15.79%	2.99%	-24.12%	-	-
Horiz. %	30.46%	49.98%	69.62%	90.49%	78.15%	75.88%	100.00%	-
Tax	-7,918	-5,608	-8,715	-10,862	-10,129	-9,238	-13,164	-8.11%
YoY %	-41.19%	35.65%	19.77%	-7.24%	-9.64%	29.82%	-	-
Horiz. %	60.15%	42.60%	66.20%	82.51%	76.94%	70.18%	100.00%	-
NP	8,570	21,449	28,972	38,123	32,176	31,840	40,969	-22.93%
YoY %	-60.04%	-25.97%	-24.00%	18.48%	1.06%	-22.28%	-	-
Horiz. %	20.92%	52.35%	70.72%	93.05%	78.54%	77.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,376	18,300	25,546	35,547	29,517	28,069	36,546	-25.22%
YoY %	-65.16%	-28.36%	-28.13%	20.43%	5.16%	-23.20%	-	-
Horiz. %	17.45%	50.07%	69.90%	97.27%	80.77%	76.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.02%	20.73%	23.12%	22.17%	23.94%	22.49%	24.32%	-
YoY %	131.64%	-10.34%	4.29%	-7.39%	6.45%	-7.52%	-	-
Horiz. %	197.45%	85.24%	95.07%	91.16%	98.44%	92.48%	100.00%	-
Total Cost	297,923	284,314	311,029	300,159	246,285	245,520	273,339	1.44%
YoY %	4.79%	-8.59%	3.62%	21.87%	0.31%	-10.18%	-	-
Horiz. %	108.99%	104.02%	113.79%	109.81%	90.10%	89.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,629	1,155,480	941,580	919,487	855,366	775,127	688,661	9.18%
YoY %	1.05%	22.72%	2.40%	7.50%	10.35%	12.56%	-	-
Horiz. %	169.55%	167.79%	136.73%	133.52%	124.21%	112.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	9,779	14,663	14,681	78,254	19,573	19,573	15,651	-7.53%
YoY %	-33.31%	-0.12%	-81.24%	299.81%	0.00%	25.06%	-	-
Horiz. %	62.48%	93.69%	93.80%	499.99%	125.06%	125.06%	100.00%	-
Div Payout %	153.37%	80.13%	57.47%	220.14%	66.31%	69.74%	42.83%	-
YoY %	91.40%	39.43%	-73.89%	231.99%	-4.92%	62.83%	-	-
Horiz. %	358.09%	187.09%	134.18%	513.99%	154.82%	162.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,167,629	1,155,480	941,580	919,487	855,366	775,127	688,661	9.18%
YoY %	1.05%	22.72%	2.40%	7.50%	10.35%	12.56%	-	-
Horiz. %	169.55%	167.79%	136.73%	133.52%	124.21%	112.56%	100.00%	-
NOSH	195,582	195,512	195,754	195,635	195,736	195,739	195,642	-0.00%
YoY %	0.04%	-0.12%	0.06%	-0.05%	-0.00%	0.05%	-	-
Horiz. %	99.97%	99.93%	100.06%	100.00%	100.05%	100.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	2.80%	7.01%	8.52%	11.27%	11.55%	11.48%	13.03%	-
YoY %	-60.06%	-17.72%	-24.40%	-2.42%	0.61%	-11.90%	-	-
Horiz. %	21.49%	53.80%	65.39%	86.49%	88.64%	88.10%	100.00%	-
ROE	0.55%	1.58%	2.71%	3.87%	3.45%	3.62%	5.31%	-
YoY %	-65.19%	-41.70%	-29.97%	12.17%	-4.70%	-31.83%	-	-
Horiz. %	10.36%	29.76%	51.04%	72.88%	64.97%	68.17%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	156.71	156.39	173.69	172.91	142.26	141.70	160.65	-0.41%
YoY %	0.20%	-9.96%	0.45%	21.55%	0.40%	-11.80%	-	-
Horiz. %	97.55%	97.35%	108.12%	107.63%	88.55%	88.20%	100.00%	-
EPS	3.26	9.36	13.05	18.17	15.08	14.34	18.68	-25.22%
YoY %	-65.17%	-28.28%	-28.18%	20.49%	5.16%	-23.23%	-	-
Horiz. %	17.45%	50.11%	69.86%	97.27%	80.73%	76.77%	100.00%	-
DPS	5.00	7.50	7.50	40.00	10.00	10.00	8.00	-7.52%
YoY %	-33.33%	0.00%	-81.25%	300.00%	0.00%	25.00%	-	-
Horiz. %	62.50%	93.75%	93.75%	500.00%	125.00%	125.00%	100.00%	-
NAPS	5.97	5.91	4.81	4.70	4.37	3.96	3.52	9.19%
YoY %	1.02%	22.87%	2.34%	7.55%	10.35%	12.50%	-	-
Horiz. %	169.60%	167.90%	136.65%	133.52%	124.15%	112.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 195,635
RPS	152.03	151.67	168.65	167.80	138.13	137.58	155.91	-0.41%
YoY %	0.24%	-10.07%	0.51%	21.48%	0.40%	-11.76%	-	-
Horiz. %	97.51%	97.28%	108.17%	107.63%	88.60%	88.24%	100.00%	-
EPS	3.16	9.08	12.67	17.63	14.64	13.92	18.13	-25.24%
YoY %	-65.20%	-28.33%	-28.13%	20.42%	5.17%	-23.22%	-	-
Horiz. %	17.43%	50.08%	69.88%	97.24%	80.75%	76.78%	100.00%	-
DPS	4.85	7.27	7.28	38.82	9.71	9.71	7.76	-7.52%
YoY %	-33.29%	-0.14%	-81.25%	299.79%	0.00%	25.13%	-	-
Horiz. %	62.50%	93.69%	93.81%	500.26%	125.13%	125.13%	100.00%	-
NAPS	5.7918	5.7316	4.6705	4.561	4.2429	3.8449	3.416	9.18%
YoY %	1.05%	22.72%	2.40%	7.50%	10.35%	12.56%	-	-
Horiz. %	169.55%	167.79%	136.72%	133.52%	124.21%	112.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.68	4.78	5.98	4.99	4.74	4.88	4.16	-
P/RPS	2.35	3.06	3.44	2.89	3.33	3.44	2.59	-1.60%
YoY %	-23.20%	-11.05%	19.03%	-13.21%	-3.20%	32.82%	-	-
Horiz. %	90.73%	118.15%	132.82%	111.58%	128.57%	132.82%	100.00%	-
P/EPS	112.88	51.07	45.82	27.46	31.43	34.03	22.27	31.03%
YoY %	121.03%	11.46%	66.86%	-12.63%	-7.64%	52.81%	-	-
Horiz. %	506.87%	229.32%	205.75%	123.30%	141.13%	152.81%	100.00%	-
EY	0.89	1.96	2.18	3.64	3.18	2.94	4.49	-23.62%
YoY %	-54.59%	-10.09%	-40.11%	14.47%	8.16%	-34.52%	-	-
Horiz. %	19.82%	43.65%	48.55%	81.07%	70.82%	65.48%	100.00%	-
DY	1.36	1.57	1.25	8.02	2.11	2.05	1.92	-5.58%
YoY %	-13.38%	25.60%	-84.41%	280.09%	2.93%	6.77%	-	-
Horiz. %	70.83%	81.77%	65.10%	417.71%	109.90%	106.77%	100.00%	-
P/NAPS	0.62	0.81	1.24	1.06	1.08	1.23	1.18	-10.16%
YoY %	-23.46%	-34.68%	16.98%	-1.85%	-12.20%	4.24%	-	-
Horiz. %	52.54%	68.64%	105.08%	89.83%	91.53%	104.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	21/08/15	27/08/14	28/08/13	15/08/12	18/08/11	18/08/10	-
Price	3.51	4.15	6.05	5.40	5.00	4.90	4.91	-
P/RPS	2.24	2.65	3.48	3.12	3.51	3.46	3.06	-5.06%
YoY %	-15.47%	-23.85%	11.54%	-11.11%	1.45%	13.07%	-	-
Horiz. %	73.20%	86.60%	113.73%	101.96%	114.71%	113.07%	100.00%	-
P/EPS	107.67	44.34	46.36	29.72	33.16	34.17	26.28	26.46%
YoY %	142.83%	-4.36%	55.99%	-10.37%	-2.96%	30.02%	-	-
Horiz. %	409.70%	168.72%	176.41%	113.09%	126.18%	130.02%	100.00%	-
EY	0.93	2.26	2.16	3.36	3.02	2.93	3.80	-20.89%
YoY %	-58.85%	4.63%	-35.71%	11.26%	3.07%	-22.89%	-	-
Horiz. %	24.47%	59.47%	56.84%	88.42%	79.47%	77.11%	100.00%	-
DY	1.42	1.81	1.24	7.41	2.00	2.04	1.63	-2.27%
YoY %	-21.55%	45.97%	-83.27%	270.50%	-1.96%	25.15%	-	-
Horiz. %	87.12%	111.04%	76.07%	454.60%	122.70%	125.15%	100.00%	-
P/NAPS	0.59	0.70	1.26	1.15	1.14	1.24	1.39	-13.29%
YoY %	-15.71%	-44.44%	9.57%	0.88%	-8.06%	-10.79%	-	-
Horiz. %	42.45%	50.36%	90.65%	82.73%	82.01%	89.21%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos