[APM] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

30-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 19.48%

YoY- -32.04%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	1,493,223	1,279,325	1,201,694	1,168,898	1,167,701	1,246,402	1,235,511	3.20%
YoY %	16.72%	6.46%	2.81%	0.10%	-6.31%	0.88%	-	-
Horiz. %	120.86%	103.55%	97.26%	94.61%	94.51%	100.88%	100.00%	-
PBT	76,352	74,880	75,895	74,801	112,692	151,258	171,830	-12.63%
YoY %	1.97%	-1.34%	1.46%	-33.62%	-25.50%	-11.97%	-	-
Horiz. %	44.43%	43.58%	44.17%	43.53%	65.58%	88.03%	100.00%	-
Tax	-15,703	-20,621	-25,287	-16,350	-30,896	-34,238	-39,762	-14.33%
YoY %	23.85%	18.45%	-54.66%	47.08%	9.76%	13.89%	-	-
Horiz. %	39.49%	51.86%	63.60%	41.12%	77.70%	86.11%	100.00%	-
NP	60,649	54,259	50,608	58,451	81,796	117,020	132,068	-12.15%
YoY %	11.78%	7.21%	-13.42%	-28.54%	-30.10%	-11.39%	-	-
Horiz. %	45.92%	41.08%	38.32%	44.26%	61.93%	88.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,059	34,204	41,403	47,888	70,468	103,208	121,866	-17.62%
YoY %	11.27%	-17.39%	-13.54%	-32.04%	-31.72%	-15.31%	-	-
Horiz. %	31.23%	28.07%	33.97%	39.30%	57.82%	84.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.57%	27.54%	33.32%	21.86%	27.42%	22.64%	23.14%	-
YoY %	-25.31%	-17.35%	52.42%	-20.28%	21.11%	-2.16%	-	-
Horiz. %	88.89%	119.01%	143.99%	94.47%	118.50%	97.84%	100.00%	-
Total Cost	1,432,574	1,225,066	1,151,086	1,110,447	1,085,905	1,129,382	1,103,443	4.44%
YoY %	16.94%	6.43%	3.66%	2.26%	-3.85%	2.35%	-	-
Horiz. %	129.83%	111.02%	104.32%	100.63%	98.41%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,247,819	1,222,393	1,200,891	1,185,263	1,170,770	949,065	888,651	5.81%
YoY %	2.08%	1.79%	1.32%	1.24%	23.36%	6.80%	-	-
Horiz. %	140.42%	137.56%	135.14%	133.38%	131.75%	106.80%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	23,469	26,403	28,360	33,255	38,140	38,168	110,559	-22.75%
YoY %	-11.11%	-6.90%	-14.72%	-12.81%	-0.07%	-65.48%	-	-
Horiz. %	21.23%	23.88%	25.65%	30.08%	34.50%	34.52%	100.00%	-
Div Payout %	61.67%	77.20%	68.50%	69.44%	54.12%	36.98%	90.72%	-
YoY %	-20.12%	12.70%	-1.35%	28.31%	46.35%	-59.24%	-	-
Horiz. %	67.98%	85.10%	75.51%	76.54%	59.66%	40.76%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	1,247,819	1,222,393	1,200,891	1,185,263	1,170,770	949,065	888,651	5.81%
YoY %	2.08%	1.79%	1.32%	1.24%	23.36%	6.80%	-	-
Horiz. %	140.42%	137.56%	135.14%	133.38%	131.75%	106.80%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	195,780	195,683	195,738	0.49%
YoY %	0.00%	0.00%	0.00%	2.97%	0.05%	-0.03%	-	-
Horiz. %	102.99%	102.99%	102.99%	102.99%	100.02%	99.97%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	4.06%	4.24%	4.21%	5.00%	7.00%	9.39%	10.69%	-
YoY %	-4.25%	0.71%	-15.80%	-28.57%	-25.45%	-12.16%	-	-
Horiz. %	37.98%	39.66%	39.38%	46.77%	65.48%	87.84%	100.00%	-
ROE	3.05%	2.80%	3.45%	4.04%	6.02%	10.87%	13.71%	-
YoY %	8.93%	-18.84%	-14.60%	-32.89%	-44.62%	-20.71%	-	-
Horiz. %	22.25%	20.42%	25.16%	29.47%	43.91%	79.29%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	763.47	654.11	614.41	597.63	596.43	636.95	631.21	3.21%
YoY %	16.72%	6.46%	2.81%	0.20%	-6.36%	0.91%	-	-
Horiz. %	120.95%	103.63%	97.34%	94.68%	94.49%	100.91%	100.00%	-
EPS	19.46	17.49	21.17	24.48	35.99	52.74	62.26	-17.61%
YoY %	11.26%	-17.38%	-13.52%	-31.98%	-31.76%	-15.29%	-	-
Horiz. %	31.26%	28.09%	34.00%	39.32%	57.81%	84.71%	100.00%	-
DPS	12.00	13.50	14.50	17.00	19.50	19.50	56.50	-22.74%
YoY %	-11.11%	-6.90%	-14.71%	-12.82%	0.00%	-65.49%	-	-
Horiz. %	21.24%	23.89%	25.66%	30.09%	34.51%	34.51%	100.00%	-
NAPS	6.38	6.25	6.14	6.06	5.98	4.85	4.54	5.83%
YoY %	2.08%	1.79%	1.32%	1.34%	23.30%	6.83%	-	-
Horiz. %	140.53%	137.67%	135.24%	133.48%	131.72%	106.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	740.69	634.59	596.08	579.81	579.22	618.25	612.85	3.20%
YoY %	16.72%	6.46%	2.81%	0.10%	-6.31%	0.88%	-	-
Horiz. %	120.86%	103.55%	97.26%	94.61%	94.51%	100.88%	100.00%	-
EPS	18.88	16.97	20.54	23.75	34.95	51.19	60.45	-17.62%
YoY %	11.26%	-17.38%	-13.52%	-32.05%	-31.72%	-15.32%	-	-
Horiz. %	31.23%	28.07%	33.98%	39.29%	57.82%	84.68%	100.00%	-
DPS	11.64	13.10	14.07	16.50	18.92	18.93	54.84	-22.75%
YoY %	-11.15%	-6.89%	-14.73%	-12.79%	-0.05%	-65.48%	-	-
Horiz. %	21.23%	23.89%	25.66%	30.09%	34.50%	34.52%	100.00%	-
NAPS	6.1896	6.0635	5.9568	5.8793	5.8074	4.7077	4.408	5.81%
YoY %	2.08%	1.79%	1.32%	1.24%	23.36%	6.80%	-	-
Horiz. %	140.42%	137.56%	135.14%	133.38%	131.75%	106.80%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.34	3.30	3.69	3.40	4.01	5.90	5.67	-
P/RPS	0.31	0.50	0.60	0.57	0.67	0.93	0.90	-16.26%
YoY %	-38.00%	-16.67%	5.26%	-14.93%	-27.96%	3.33%	-	-
Horiz. %	34.44%	55.56%	66.67%	63.33%	74.44%	103.33%	100.00%	-
P/EPS	12.03	18.87	17.43	13.89	11.14	11.19	9.11	4.74%
YoY %	-36.25%	8.26%	25.49%	24.69%	-0.45%	22.83%	-	-
Horiz. %	132.05%	207.14%	191.33%	152.47%	122.28%	122.83%	100.00%	-
EY	8.32	5.30	5.74	7.20	8.98	8.94	10.98	-4.51%
YoY %	56.98%	-7.67%	-20.28%	-19.82%	0.45%	-18.58%	-	-
Horiz. %	75.77%	48.27%	52.28%	65.57%	81.79%	81.42%	100.00%	-
DY	5.13	4.09	3.93	5.00	4.86	3.31	9.96	-10.46%
YoY %	25.43%	4.07%	-21.40%	2.88%	46.83%	-66.77%	-	-
Horiz. %	51.51%	41.06%	39.46%	50.20%	48.80%	33.23%	100.00%	-
P/NAPS	0.37	0.53	0.60	0.56	0.67	1.22	1.25	-18.35%
YoY %	-30.19%	-11.67%	7.14%	-16.42%	-45.08%	-2.40%	-	-
Horiz. %	29.60%	42.40%	48.00%	44.80%	53.60%	97.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	16/11/18	20/11/17	30/11/16	20/11/15	26/11/14	21/11/13	-
Price	2.03	3.20	3.65	3.40	3.96	5.36	5.90	-
P/RPS	0.27	0.49	0.59	0.57	0.66	0.84	0.93	-18.61%
YoY %	-44.90%	-16.95%	3.51%	-13.64%	-21.43%	-9.68%	-	-
Horiz. %	29.03%	52.69%	63.44%	61.29%	70.97%	90.32%	100.00%	-
P/EPS	10.43	18.30	17.24	13.89	11.00	10.16	9.48	1.60%
YoY %	-43.01%	6.15%	24.12%	26.27%	8.27%	7.17%	-	-
Horiz. %	110.02%	193.04%	181.86%	146.52%	116.03%	107.17%	100.00%	-
EY	9.59	5.47	5.80	7.20	9.09	9.84	10.55	-1.57%
YoY %	75.32%	-5.69%	-19.44%	-20.79%	-7.62%	-6.73%	-	-
Horiz. %	90.90%	51.85%	54.98%	68.25%	86.16%	93.27%	100.00%	-
DY	5.91	4.22	3.97	5.00	4.92	3.64	9.58	-7.73%
YoY %	40.05%	6.30%	-20.60%	1.63%	35.16%	-62.00%	-	-
Horiz. %	61.69%	44.05%	41.44%	52.19%	51.36%	38.00%	100.00%	-
P/NAPS	0.32	0.51	0.59	0.56	0.66	1.11	1.30	-20.82%
YoY %	-37.25%	-13.56%	5.36%	-15.15%	-40.54%	-14.62%	-	-
Horiz. %	24.62%	39.23%	45.38%	43.08%	50.77%	85.38%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:45:00

EMA 5

5 Mins

SELL

2024-05-17 16:40:00

ADX

10 Mins

SELL

2024-05-17 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-17 16:40:00

ADX

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

TOPGLOV

TOP GLOVE CORPORATION BHD

572

MPI

MALAYSIAN PACIFIC INDUSTRIES

486

MBSB

MALAYSIA BUILDING SOCIETY BHD

438

HLIND

HONG LEONG INDUSTRIES BHD

425

DNEX

DAGANG NEXCHANGE BERHAD

401

PTRANS

PERAK TRANSIT BERHAD

380

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

MYEG

MY E.G. SERVICES BHD

343

NOTION

NOTION VTEC BHD

330

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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