[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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 14:55:00

ADX

5 Mins

SELL

2024-05-06 14:45:00

EMA 5

5 Mins

SELL

2024-05-06 14:40:00

EMA 5

10 Mins

SELL

2024-05-06 14:40:00

ADX

10 Mins

SELL

2024-05-06 10:05:00

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

312

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

180

SNS

SNS NETWORK TECHNOLOGY BERHAD

170

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

159

DNEX

DAGANG NEXCHANGE BERHAD

152

Daily Stocks

HSI-CXG

0.17

0.00

275,003,200

SNS

0.465

+0.07

198,189,400

HSI-HUT

0.205

-0.025

186,893,800

ICONIC-WA

0.045

+0.005

130,086,500

INGENIEU

0.11

-0.005

123,430,700

SENDAI

0.46

+0.07

90,167,000

ICONIC

0.11

+0.005

87,527,100

DNEX

0.415

+0.015

86,506,900

MYEG

0.915

-0.005

70,396,900

SENDAI-WA

0.23

+0.05

59,441,200

More active Stocks

SAM

5.54

+0.38

3,697,300

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

F&N

32.22

+0.22

122,300

ALLIANZ

21.38

+0.20

5,000

PBA

2.15

+0.19

3,957,400

FRONTKN

4.11

+0.18

6,523,200

CHGP

2.34

+0.18

1,546,800

HLFG

17.22

+0.18

114,900

VSTECS

2.70

+0.17

1,988,500

More gainer Stocks

NESTLE

128.00

-0.30

5,500

AJI

20.06

-0.24

532,600

PETDAG

21.66

-0.20

48,900

PERTAMA

2.34

-0.15

9,866,900

TAANN

3.94

-0.15

1,003,800

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

4,957,500

LPI

12.28

-0.10

35,300

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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