[APM] YoY Quarter Result on 30-Jun-2018 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -90.45%

YoY- -38.35%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	250,808	151,579	358,369	295,481	275,536	306,493	305,763	-3.24%
YoY %	65.46%	-57.70%	21.28%	7.24%	-10.10%	0.24%	-	-
Horiz. %	82.03%	49.57%	117.20%	96.64%	90.11%	100.24%	100.00%	-
PBT	-12,770	-22,719	17,669	10,555	10,687	16,488	27,057	-
YoY %	43.79%	-228.58%	67.40%	-1.24%	-35.18%	-39.06%	-	-
Horiz. %	-47.20%	-83.97%	65.30%	39.01%	39.50%	60.94%	100.00%	-
Tax	-1,876	2,325	-4,208	-4,522	-6,775	-7,918	-5,608	-16.66%
YoY %	-180.69%	155.25%	6.94%	33.25%	14.44%	-41.19%	-	-
Horiz. %	33.45%	-41.46%	75.04%	80.63%	120.81%	141.19%	100.00%	-
NP	-14,646	-20,394	13,461	6,033	3,912	8,570	21,449	-
YoY %	28.18%	-251.50%	123.12%	54.22%	-54.35%	-60.04%	-	-
Horiz. %	-68.28%	-95.08%	62.76%	28.13%	18.24%	39.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-16,359	-20,883	8,560	1,548	2,511	6,376	18,300	-
YoY %	21.66%	-343.96%	452.97%	-38.35%	-60.62%	-65.16%	-	-
Horiz. %	-89.39%	-114.11%	46.78%	8.46%	13.72%	34.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	23.82%	42.84%	63.39%	48.02%	20.73%	-
YoY %	-	-	-44.40%	-32.42%	32.01%	131.64%	-	-
Horiz. %	-	-	114.91%	206.66%	305.79%	231.64%	100.00%	-
Total Cost	265,454	171,973	344,908	289,448	271,624	297,923	284,314	-1.13%
YoY %	54.36%	-50.14%	19.16%	6.56%	-8.83%	4.79%	-	-
Horiz. %	93.37%	60.49%	121.31%	101.81%	95.54%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,302,003	1,257,058	1,243,907	1,218,488	1,200,898	1,167,629	1,155,480	2.00%
YoY %	3.58%	1.06%	2.09%	1.46%	2.85%	1.05%	-	-
Horiz. %	112.68%	108.79%	107.65%	105.45%	103.93%	101.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	9,779	9,779	8,801	9,779	14,663	-
YoY %	-	-	0.00%	11.11%	-10.00%	-33.31%	-	-
Horiz. %	-	-	66.69%	66.69%	60.02%	66.69%	100.00%	-
Div Payout %	-	-	114.24%	631.73%	350.51%	153.37%	80.13%	-
YoY %	-	-	-81.92%	80.23%	128.54%	91.40%	-	-
Horiz. %	-	-	142.57%	788.38%	437.43%	191.40%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,302,003	1,257,058	1,243,907	1,218,488	1,200,898	1,167,629	1,155,480	2.00%
YoY %	3.58%	1.06%	2.09%	1.46%	2.85%	1.05%	-	-
Horiz. %	112.68%	108.79%	107.65%	105.45%	103.93%	101.05%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	201,600	195,582	195,512	0.51%
YoY %	0.00%	0.00%	0.00%	0.00%	3.08%	0.04%	-	-
Horiz. %	103.11%	103.11%	103.11%	103.11%	103.11%	100.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-5.84%	-13.45%	3.76%	2.04%	1.42%	2.80%	7.01%	-
YoY %	56.58%	-457.71%	84.31%	43.66%	-49.29%	-60.06%	-	-
Horiz. %	-83.31%	-191.87%	53.64%	29.10%	20.26%	39.94%	100.00%	-
ROE	-1.26%	-1.66%	0.69%	0.13%	0.21%	0.55%	1.58%	-
YoY %	24.10%	-340.58%	430.77%	-38.10%	-61.82%	-65.19%	-	-
Horiz. %	-79.75%	-105.06%	43.67%	8.23%	13.29%	34.81%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	128.29	77.53	183.23	151.08	140.88	156.71	156.39	-3.24%
YoY %	65.47%	-57.69%	21.28%	7.24%	-10.10%	0.20%	-	-
Horiz. %	82.03%	49.57%	117.16%	96.60%	90.08%	100.20%	100.00%	-
EPS	-8.37	-10.68	4.38	0.79	1.28	3.26	9.36	-
YoY %	21.63%	-343.84%	454.43%	-38.28%	-60.74%	-65.17%	-	-
Horiz. %	-89.42%	-114.10%	46.79%	8.44%	13.68%	34.83%	100.00%	-
DPS	0.00	0.00	5.00	5.00	4.50	5.00	7.50	-
YoY %	0.00%	0.00%	0.00%	11.11%	-10.00%	-33.33%	-	-
Horiz. %	0.00%	0.00%	66.67%	66.67%	60.00%	66.67%	100.00%	-
NAPS	6.66	6.43	6.36	6.23	6.14	5.97	5.91	2.00%
YoY %	3.58%	1.10%	2.09%	1.47%	2.85%	1.02%	-	-
Horiz. %	112.69%	108.80%	107.61%	105.41%	103.89%	101.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	124.41	75.19	177.76	146.57	136.67	152.03	151.67	-3.24%
YoY %	65.46%	-57.70%	21.28%	7.24%	-10.10%	0.24%	-	-
Horiz. %	82.03%	49.57%	117.20%	96.64%	90.11%	100.24%	100.00%	-
EPS	-8.11	-10.36	4.25	0.77	1.25	3.16	9.08	-
YoY %	21.72%	-343.76%	451.95%	-38.40%	-60.44%	-65.20%	-	-
Horiz. %	-89.32%	-114.10%	46.81%	8.48%	13.77%	34.80%	100.00%	-
DPS	0.00	0.00	4.85	4.85	4.37	4.85	7.27	-
YoY %	0.00%	0.00%	0.00%	10.98%	-9.90%	-33.29%	-	-
Horiz. %	0.00%	0.00%	66.71%	66.71%	60.11%	66.71%	100.00%	-
NAPS	6.4583	6.2354	6.1702	6.0441	5.9568	5.7918	5.7316	2.00%
YoY %	3.57%	1.06%	2.09%	1.47%	2.85%	1.05%	-	-
Horiz. %	112.68%	108.79%	107.65%	105.45%	103.93%	101.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.28	1.71	2.75	3.55	4.00	3.68	4.78	-
P/RPS	1.78	2.21	1.50	2.35	2.84	2.35	3.06	-8.62%
YoY %	-19.46%	47.33%	-36.17%	-17.25%	20.85%	-23.20%	-	-
Horiz. %	58.17%	72.22%	49.02%	76.80%	92.81%	76.80%	100.00%	-
P/EPS	-27.25	-16.01	62.83	448.53	311.57	112.88	51.07	-
YoY %	-70.21%	-125.48%	-85.99%	43.96%	176.02%	121.03%	-	-
Horiz. %	-53.36%	-31.35%	123.03%	878.27%	610.08%	221.03%	100.00%	-
EY	-3.67	-6.25	1.59	0.22	0.32	0.89	1.96	-
YoY %	41.28%	-493.08%	622.73%	-31.25%	-64.04%	-54.59%	-	-
Horiz. %	-187.24%	-318.88%	81.12%	11.22%	16.33%	45.41%	100.00%	-
DY	0.00	0.00	1.82	1.41	1.13	1.36	1.57	-
YoY %	0.00%	0.00%	29.08%	24.78%	-16.91%	-13.38%	-	-
Horiz. %	0.00%	0.00%	115.92%	89.81%	71.97%	86.62%	100.00%	-
P/NAPS	0.34	0.27	0.43	0.57	0.65	0.62	0.81	-13.45%
YoY %	25.93%	-37.21%	-24.56%	-12.31%	4.84%	-23.46%	-	-
Horiz. %	41.98%	33.33%	53.09%	70.37%	80.25%	76.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	19/08/20	27/08/19	29/08/18	21/08/17	23/08/16	21/08/15	-
Price	2.27	1.65	2.40	3.75	3.85	3.51	4.15	-
P/RPS	1.77	2.13	1.31	2.48	2.73	2.24	2.65	-6.49%
YoY %	-16.90%	62.60%	-47.18%	-9.16%	21.87%	-15.47%	-	-
Horiz. %	66.79%	80.38%	49.43%	93.58%	103.02%	84.53%	100.00%	-
P/EPS	-27.13	-15.45	54.84	473.80	299.88	107.67	44.34	-
YoY %	-75.60%	-128.17%	-88.43%	58.00%	178.52%	142.83%	-	-
Horiz. %	-61.19%	-34.84%	123.68%	1,068.56%	676.32%	242.83%	100.00%	-
EY	-3.69	-6.47	1.82	0.21	0.33	0.93	2.26	-
YoY %	42.97%	-455.49%	766.67%	-36.36%	-64.52%	-58.85%	-	-
Horiz. %	-163.27%	-286.28%	80.53%	9.29%	14.60%	41.15%	100.00%	-
DY	0.00	0.00	2.08	1.33	1.17	1.42	1.81	-
YoY %	0.00%	0.00%	56.39%	13.68%	-17.61%	-21.55%	-	-
Horiz. %	0.00%	0.00%	114.92%	73.48%	64.64%	78.45%	100.00%	-
P/NAPS	0.34	0.26	0.38	0.60	0.63	0.59	0.70	-11.32%
YoY %	30.77%	-31.58%	-36.67%	-4.76%	6.78%	-15.71%	-	-
Horiz. %	48.57%	37.14%	54.29%	85.71%	90.00%	84.29%	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