[APM] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

21-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -7.98%

YoY- -28.43%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	1,234,698	1,223,613	1,111,449	1,203,763	1,283,536	1,191,201	1,159,105	1.05%
YoY %	0.91%	10.09%	-7.67%	-6.22%	7.75%	2.77%	-	-
Horiz. %	106.52%	105.57%	95.89%	103.85%	110.74%	102.77%	100.00%	-
PBT	81,599	82,261	64,765	130,774	168,394	162,215	177,189	-12.11%
YoY %	-0.80%	27.01%	-50.48%	-22.34%	3.81%	-8.45%	-	-
Horiz. %	46.05%	46.43%	36.55%	73.80%	95.04%	91.55%	100.00%	-
Tax	-21,494	-25,089	-16,206	-34,739	-38,136	-35,862	-35,760	-8.13%
YoY %	14.33%	-54.81%	53.35%	8.91%	-6.34%	-0.29%	-	-
Horiz. %	60.11%	70.16%	45.32%	97.14%	106.64%	100.29%	100.00%	-
NP	60,105	57,172	48,559	96,035	130,258	126,353	141,429	-13.28%
YoY %	5.13%	17.74%	-49.44%	-26.27%	3.09%	-10.66%	-	-
Horiz. %	42.50%	40.42%	34.33%	67.90%	92.10%	89.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,790	45,926	40,082	83,575	116,779	115,202	126,148	-16.16%
YoY %	-4.65%	14.58%	-52.04%	-28.43%	1.37%	-8.68%	-	-
Horiz. %	34.71%	36.41%	31.77%	66.25%	92.57%	91.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.34%	30.50%	25.02%	26.56%	22.65%	22.11%	20.18%	-
YoY %	-13.64%	21.90%	-5.80%	17.26%	2.44%	9.56%	-	-
Horiz. %	130.53%	151.14%	123.98%	131.62%	112.24%	109.56%	100.00%	-
Total Cost	1,174,593	1,166,441	1,062,890	1,107,728	1,153,278	1,064,848	1,017,676	2.41%
YoY %	0.70%	9.74%	-4.05%	-3.95%	8.30%	4.64%	-	-
Horiz. %	115.42%	114.62%	104.44%	108.85%	113.32%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,218,488	1,200,898	1,167,629	1,155,480	941,580	919,487	855,366	6.07%
YoY %	1.46%	2.85%	1.05%	22.72%	2.40%	7.50%	-	-
Horiz. %	142.45%	140.40%	136.51%	135.09%	110.08%	107.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	26,403	28,360	33,255	38,140	38,168	110,559	62,628	-13.40%
YoY %	-6.90%	-14.72%	-12.81%	-0.07%	-65.48%	76.53%	-	-
Horiz. %	42.16%	45.28%	53.10%	60.90%	60.94%	176.53%	100.00%	-
Div Payout %	60.30%	61.75%	82.97%	45.64%	32.68%	95.97%	49.65%	-
YoY %	-2.35%	-25.58%	81.79%	39.66%	-65.95%	93.29%	-	-
Horiz. %	121.45%	124.37%	167.11%	91.92%	65.82%	193.29%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,218,488	1,200,898	1,167,629	1,155,480	941,580	919,487	855,366	6.07%
YoY %	1.46%	2.85%	1.05%	22.72%	2.40%	7.50%	-	-
Horiz. %	142.45%	140.40%	136.51%	135.09%	110.08%	107.50%	100.00%	-
NOSH	201,600	201,600	195,582	195,512	195,754	195,635	195,736	0.49%
YoY %	0.00%	3.08%	0.04%	-0.12%	0.06%	-0.05%	-	-
Horiz. %	103.00%	103.00%	99.92%	99.89%	100.01%	99.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	4.87%	4.67%	4.37%	7.98%	10.15%	10.61%	12.20%	-
YoY %	4.28%	6.86%	-45.24%	-21.38%	-4.34%	-13.03%	-	-
Horiz. %	39.92%	38.28%	35.82%	65.41%	83.20%	86.97%	100.00%	-
ROE	3.59%	3.82%	3.43%	7.23%	12.40%	12.53%	14.75%	-
YoY %	-6.02%	11.37%	-52.56%	-41.69%	-1.04%	-15.05%	-	-
Horiz. %	24.34%	25.90%	23.25%	49.02%	84.07%	84.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	631.29	625.61	568.28	615.70	655.69	608.89	592.18	1.07%
YoY %	0.91%	10.09%	-7.70%	-6.10%	7.69%	2.82%	-	-
Horiz. %	106.60%	105.65%	95.96%	103.97%	110.72%	102.82%	100.00%	-
EPS	22.39	23.48	20.49	42.75	59.66	58.89	64.45	-16.14%
YoY %	-4.64%	14.59%	-52.07%	-28.34%	1.31%	-8.63%	-	-
Horiz. %	34.74%	36.43%	31.79%	66.33%	92.57%	91.37%	100.00%	-
DPS	13.50	14.50	17.00	19.50	19.50	56.51	32.00	-13.39%
YoY %	-6.90%	-14.71%	-12.82%	0.00%	-65.49%	76.59%	-	-
Horiz. %	42.19%	45.31%	53.12%	60.94%	60.94%	176.59%	100.00%	-
NAPS	6.23	6.14	5.97	5.91	4.81	4.70	4.37	6.08%
YoY %	1.47%	2.85%	1.02%	22.87%	2.34%	7.55%	-	-
Horiz. %	142.56%	140.50%	136.61%	135.24%	110.07%	107.55%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 195,512
RPS	612.45	606.95	551.31	597.10	636.67	590.87	574.95	1.05%
YoY %	0.91%	10.09%	-7.67%	-6.22%	7.75%	2.77%	-	-
Horiz. %	106.52%	105.57%	95.89%	103.85%	110.73%	102.77%	100.00%	-
EPS	21.72	22.78	19.88	41.46	57.93	57.14	62.57	-16.16%
YoY %	-4.65%	14.59%	-52.05%	-28.43%	1.38%	-8.68%	-	-
Horiz. %	34.71%	36.41%	31.77%	66.26%	92.58%	91.32%	100.00%	-
DPS	13.10	14.07	16.50	18.92	18.93	54.84	31.07	-13.40%
YoY %	-6.89%	-14.73%	-12.79%	-0.05%	-65.48%	76.50%	-	-
Horiz. %	42.16%	45.28%	53.11%	60.89%	60.93%	176.50%	100.00%	-
NAPS	6.0441	5.9568	5.7918	5.7316	4.6705	4.561	4.2429	6.07%
YoY %	1.47%	2.85%	1.05%	22.72%	2.40%	7.50%	-	-
Horiz. %	142.45%	140.39%	136.51%	135.09%	110.08%	107.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.55	4.00	3.68	4.78	5.98	4.99	4.74	-
P/RPS	0.56	0.64	0.65	0.78	0.91	0.82	0.80	-5.76%
YoY %	-12.50%	-1.54%	-16.67%	-14.29%	10.98%	2.50%	-	-
Horiz. %	70.00%	80.00%	81.25%	97.50%	113.75%	102.50%	100.00%	-
P/EPS	15.86	17.03	17.96	11.18	10.02	8.47	7.35	13.66%
YoY %	-6.87%	-5.18%	60.64%	11.58%	18.30%	15.24%	-	-
Horiz. %	215.78%	231.70%	244.35%	152.11%	136.33%	115.24%	100.00%	-
EY	6.31	5.87	5.57	8.94	9.98	11.80	13.60	-12.00%
YoY %	7.50%	5.39%	-37.70%	-10.42%	-15.42%	-13.24%	-	-
Horiz. %	46.40%	43.16%	40.96%	65.74%	73.38%	86.76%	100.00%	-
DY	3.80	3.63	4.62	4.08	3.26	11.33	6.75	-9.12%
YoY %	4.68%	-21.43%	13.24%	25.15%	-71.23%	67.85%	-	-
Horiz. %	56.30%	53.78%	68.44%	60.44%	48.30%	167.85%	100.00%	-
P/NAPS	0.57	0.65	0.62	0.81	1.24	1.06	1.08	-10.09%
YoY %	-12.31%	4.84%	-23.46%	-34.68%	16.98%	-1.85%	-	-
Horiz. %	52.78%	60.19%	57.41%	75.00%	114.81%	98.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	21/08/17	23/08/16	21/08/15	27/08/14	28/08/13	15/08/12	-
Price	3.75	3.85	3.51	4.15	6.05	5.40	5.00	-
P/RPS	0.59	0.62	0.62	0.67	0.92	0.89	0.84	-5.71%
YoY %	-4.84%	0.00%	-7.46%	-27.17%	3.37%	5.95%	-	-
Horiz. %	70.24%	73.81%	73.81%	79.76%	109.52%	105.95%	100.00%	-
P/EPS	16.75	16.40	17.13	9.71	10.14	9.17	7.76	13.67%
YoY %	2.13%	-4.26%	76.42%	-4.24%	10.58%	18.17%	-	-
Horiz. %	215.85%	211.34%	220.75%	125.13%	130.67%	118.17%	100.00%	-
EY	5.97	6.10	5.84	10.30	9.86	10.90	12.89	-12.03%
YoY %	-2.13%	4.45%	-43.30%	4.46%	-9.54%	-15.44%	-	-
Horiz. %	46.31%	47.32%	45.31%	79.91%	76.49%	84.56%	100.00%	-
DY	3.60	3.77	4.84	4.70	3.22	10.47	6.40	-9.13%
YoY %	-4.51%	-22.11%	2.98%	45.96%	-69.25%	63.59%	-	-
Horiz. %	56.25%	58.91%	75.62%	73.44%	50.31%	163.59%	100.00%	-
P/NAPS	0.60	0.63	0.59	0.70	1.26	1.15	1.14	-10.14%
YoY %	-4.76%	6.78%	-15.71%	-44.44%	9.57%	0.88%	-	-
Horiz. %	52.63%	55.26%	51.75%	61.40%	110.53%	100.88%	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 - 29 May 2024

MQ Trader

MQ Trading Signals

2024-05-30 12:20:00

EMA 5

5 Mins

BUY

2024-05-30 11:40:00

EMA 5

10 Mins

SELL

2024-05-30 10:55:00

EMA 5

5 Mins

SELL

2024-05-30 09:50:00

EMA 5

10 Mins

BUY

2024-05-30 09:45:00

EMA 5

5 Mins

BUY

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 >

PBBANK

PUBLIC BANK BHD

1000

LAGENDA

LAGENDA PROPERTIES BERHAD

652

YTLPOWR

YTL POWER INTERNATIONAL BHD

522

INARI

INARI AMERTRON BERHAD

499

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

406

HLIND

HONG LEONG INDUSTRIES BHD

403

DNEX

DAGANG NEXCHANGE BERHAD

378

MYEG

MY E.G. SERVICES BHD

357

GENTING

GENTING BHD

354

Daily Stocks

HSI-CVZ

0.11

-0.03

274,617,600

LAGENDA

1.12

-0.05

222,474,000

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.285

+0.02

125,604,400

LAGENDA-CD

0.045

+0.015

83,022,400

KENERGY

0.62

+0.155

79,016,700

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.05

+0.01

72,682,800

EPICON

0.355

+0.04

72,000,500

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

35.50

+0.60

36,900

IJM

2.79

+0.25

17,260,600

PMETAL

5.59

+0.22

9,636,300

SAM

6.20

+0.22

972,800

MAHSING

1.73

+0.21

28,855,000

KENERGY

0.62

+0.155

79,016,700

MAHSING-C59

0.555

+0.155

533,000

HAPSENG

4.54

+0.15

324,600

KLK

21.48

+0.12

686,800

IJM-C79

0.27

+0.105

5,061,600

More gainer Stocks

MPI

38.70

-0.80

45,000

AJI

16.26

-0.34

171,300

ALLIANZ

21.76

-0.32

11,900

NESTLE

127.40

-0.30

32,700

CARLSBG

19.22

-0.26

67,500

HSI-CVG

0.545

-0.225

10,000

HARISON

9.28

-0.22

10,600

UTDPLT

25.10

-0.20

167,400

ORIENT

6.97

-0.18

1,220,900

CHINHIN

3.24

-0.18

407,200

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