[APM] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

19-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -261.53%

YoY- -146.6%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	1,874,272	1,392,039	1,326,908	1,202,089	1,444,560	1,234,698	1,223,613	7.36%
YoY %	34.64%	4.91%	10.38%	-16.79%	17.00%	0.91%	-	-
Horiz. %	153.18%	113.76%	108.44%	98.24%	118.06%	100.91%	100.00%	-
PBT	62,961	23,663	53,644	8,283	76,126	81,599	82,261	-4.35%
YoY %	166.07%	-55.89%	547.64%	-89.12%	-6.71%	-0.80%	-	-
Horiz. %	76.54%	28.77%	65.21%	10.07%	92.54%	99.20%	100.00%	-
Tax	-16,714	-10,754	-19,688	-11,528	-14,093	-21,494	-25,089	-6.54%
YoY %	-55.42%	45.38%	-70.78%	18.20%	34.43%	14.33%	-	-
Horiz. %	66.62%	42.86%	78.47%	45.95%	56.17%	85.67%	100.00%	-
NP	46,247	12,909	33,956	-3,245	62,033	60,105	57,172	-3.47%
YoY %	258.25%	-61.98%	1,146.41%	-105.23%	3.21%	5.13%	-	-
Horiz. %	80.89%	22.58%	59.39%	-5.68%	108.50%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,703	926	14,607	-18,185	39,022	43,790	45,926	-7.53%
YoY %	2,999.68%	-93.66%	180.32%	-146.60%	-10.89%	-4.65%	-	-
Horiz. %	62.50%	2.02%	31.81%	-39.60%	84.97%	95.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.55%	45.45%	36.70%	139.18%	18.51%	26.34%	30.50%	-
YoY %	-41.58%	23.84%	-73.63%	651.92%	-29.73%	-13.64%	-	-
Horiz. %	87.05%	149.02%	120.33%	456.33%	60.69%	86.36%	100.00%	-
Total Cost	1,828,025	1,379,130	1,292,952	1,205,334	1,382,527	1,174,593	1,166,441	7.77%
YoY %	32.55%	6.67%	7.27%	-12.82%	17.70%	0.70%	-	-
Horiz. %	156.72%	118.23%	110.85%	103.33%	118.53%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,305,899	1,294,170	1,302,003	1,257,058	1,243,907	1,218,488	1,200,898	1.40%
YoY %	0.91%	-0.60%	3.58%	1.06%	2.09%	1.46%	-	-
Horiz. %	108.74%	107.77%	108.42%	104.68%	103.58%	101.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	41,053	13,684	13,684	9,779	23,469	26,403	28,360	6.35%
YoY %	200.01%	0.00%	39.93%	-58.33%	-11.11%	-6.90%	-	-
Horiz. %	144.76%	48.25%	48.25%	34.48%	82.75%	93.10%	100.00%	-
Div Payout %	143.03%	1,477.82%	93.69%	0.00%	60.15%	60.30%	61.75%	-
YoY %	-90.32%	1,477.35%	0.00%	0.00%	-0.25%	-2.35%	-	-
Horiz. %	231.63%	2,393.23%	151.72%	0.00%	97.41%	97.65%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,305,899	1,294,170	1,302,003	1,257,058	1,243,907	1,218,488	1,200,898	1.40%
YoY %	0.91%	-0.60%	3.58%	1.06%	2.09%	1.46%	-	-
Horiz. %	108.74%	107.77%	108.42%	104.68%	103.58%	101.46%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	201,600	201,600	201,600	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	2.47%	0.93%	2.56%	-0.27%	4.29%	4.87%	4.67%	-
YoY %	165.59%	-63.67%	1,048.15%	-106.29%	-11.91%	4.28%	-	-
Horiz. %	52.89%	19.91%	54.82%	-5.78%	91.86%	104.28%	100.00%	-
ROE	2.20%	0.07%	1.12%	-1.45%	3.14%	3.59%	3.82%	-
YoY %	3,042.86%	-93.75%	177.24%	-146.18%	-12.53%	-6.02%	-	-
Horiz. %	57.59%	1.83%	29.32%	-37.96%	82.20%	93.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	958.74	712.06	678.74	614.88	738.59	631.29	625.61	7.37%
YoY %	34.64%	4.91%	10.39%	-16.75%	17.00%	0.91%	-	-
Horiz. %	153.25%	113.82%	108.49%	98.28%	118.06%	100.91%	100.00%	-
EPS	14.68	0.47	7.47	-9.30	19.95	22.39	23.48	-7.52%
YoY %	3,023.40%	-93.71%	180.32%	-146.62%	-10.90%	-4.64%	-	-
Horiz. %	62.52%	2.00%	31.81%	-39.61%	84.97%	95.36%	100.00%	-
DPS	21.00	7.00	7.00	5.00	12.00	13.50	14.50	6.36%
YoY %	200.00%	0.00%	40.00%	-58.33%	-11.11%	-6.90%	-	-
Horiz. %	144.83%	48.28%	48.28%	34.48%	82.76%	93.10%	100.00%	-
NAPS	6.68	6.62	6.66	6.43	6.36	6.23	6.14	1.41%
YoY %	0.91%	-0.60%	3.58%	1.10%	2.09%	1.47%	-	-
Horiz. %	108.79%	107.82%	108.47%	104.72%	103.58%	101.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	929.70	690.50	658.19	596.27	716.55	612.45	606.95	7.36%
YoY %	34.64%	4.91%	10.38%	-16.79%	17.00%	0.91%	-	-
Horiz. %	153.18%	113.77%	108.44%	98.24%	118.06%	100.91%	100.00%	-
EPS	14.24	0.46	7.25	-9.02	19.36	21.72	22.78	-7.52%
YoY %	2,995.65%	-93.66%	180.38%	-146.59%	-10.87%	-4.65%	-	-
Horiz. %	62.51%	2.02%	31.83%	-39.60%	84.99%	95.35%	100.00%	-
DPS	20.36	6.79	6.79	4.85	11.64	13.10	14.07	6.34%
YoY %	199.85%	0.00%	40.00%	-58.33%	-11.15%	-6.89%	-	-
Horiz. %	144.71%	48.26%	48.26%	34.47%	82.73%	93.11%	100.00%	-
NAPS	6.4777	6.4195	6.4583	6.2354	6.1702	6.0441	5.9568	1.40%
YoY %	0.91%	-0.60%	3.57%	1.06%	2.09%	1.47%	-	-
Horiz. %	108.74%	107.77%	108.42%	104.68%	103.58%	101.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.05	1.95	2.28	1.71	2.75	3.55	4.00	-
P/RPS	0.21	0.27	0.34	0.28	0.37	0.56	0.64	-16.94%
YoY %	-22.22%	-20.59%	21.43%	-24.32%	-33.93%	-12.50%	-	-
Horiz. %	32.81%	42.19%	53.12%	43.75%	57.81%	87.50%	100.00%	-
P/EPS	13.96	411.68	30.51	-18.38	13.78	15.86	17.03	-3.25%
YoY %	-96.61%	1,249.33%	266.00%	-233.38%	-13.11%	-6.87%	-	-
Horiz. %	81.97%	2,417.38%	179.15%	-107.93%	80.92%	93.13%	100.00%	-
EY	7.16	0.24	3.28	-5.44	7.26	6.31	5.87	3.36%
YoY %	2,883.33%	-92.68%	160.29%	-174.93%	15.06%	7.50%	-	-
Horiz. %	121.98%	4.09%	55.88%	-92.67%	123.68%	107.50%	100.00%	-
DY	10.24	3.59	3.07	2.92	4.36	3.80	3.63	18.85%
YoY %	185.24%	16.94%	5.14%	-33.03%	14.74%	4.68%	-	-
Horiz. %	282.09%	98.90%	84.57%	80.44%	120.11%	104.68%	100.00%	-
P/NAPS	0.31	0.29	0.34	0.27	0.43	0.57	0.65	-11.60%
YoY %	6.90%	-14.71%	25.93%	-37.21%	-24.56%	-12.31%	-	-
Horiz. %	47.69%	44.62%	52.31%	41.54%	66.15%	87.69%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	30/08/22	20/08/21	19/08/20	27/08/19	29/08/18	21/08/17	-
Price	2.12	1.90	2.27	1.65	2.40	3.75	3.85	-
P/RPS	0.22	0.27	0.33	0.27	0.32	0.59	0.62	-15.85%
YoY %	-18.52%	-18.18%	22.22%	-15.62%	-45.76%	-4.84%	-	-
Horiz. %	35.48%	43.55%	53.23%	43.55%	51.61%	95.16%	100.00%	-
P/EPS	14.44	401.12	30.38	-17.74	12.03	16.75	16.40	-2.09%
YoY %	-96.40%	1,220.34%	271.25%	-247.46%	-28.18%	2.13%	-	-
Horiz. %	88.05%	2,445.85%	185.24%	-108.17%	73.35%	102.13%	100.00%	-
EY	6.93	0.25	3.29	-5.64	8.31	5.97	6.10	2.14%
YoY %	2,672.00%	-92.40%	158.33%	-167.87%	39.20%	-2.13%	-	-
Horiz. %	113.61%	4.10%	53.93%	-92.46%	136.23%	97.87%	100.00%	-
DY	9.91	3.68	3.08	3.03	5.00	3.60	3.77	17.46%
YoY %	169.29%	19.48%	1.65%	-39.40%	38.89%	-4.51%	-	-
Horiz. %	262.86%	97.61%	81.70%	80.37%	132.63%	95.49%	100.00%	-
P/NAPS	0.32	0.29	0.34	0.26	0.38	0.60	0.63	-10.67%
YoY %	10.34%	-14.71%	30.77%	-31.58%	-36.67%	-4.76%	-	-
Horiz. %	50.79%	46.03%	53.97%	41.27%	60.32%	95.24%	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