[APM] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

15-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -3.9%

YoY- -12.45%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	1,110,719	1,238,001	1,281,817	1,131,380	1,158,004	1,194,877	1,012,823	1.54%
YoY %	-10.28%	-3.42%	13.30%	-2.30%	-3.09%	17.97%	-	-
Horiz. %	109.67%	122.23%	126.56%	111.71%	114.33%	117.97%	100.00%	-
PBT	75,334	141,404	179,692	155,535	175,962	189,987	122,744	-7.80%
YoY %	-46.72%	-21.31%	15.53%	-11.61%	-7.38%	54.78%	-	-
Horiz. %	61.37%	115.20%	146.40%	126.71%	143.36%	154.78%	100.00%	-
Tax	-13,896	-37,846	-40,283	-35,129	-34,869	-46,529	-23,168	-8.15%
YoY %	63.28%	6.05%	-14.67%	-0.75%	25.06%	-100.83%	-	-
Horiz. %	59.98%	163.35%	173.87%	151.63%	150.51%	200.83%	100.00%	-
NP	61,438	103,558	139,409	120,406	141,093	143,458	99,576	-7.72%
YoY %	-40.67%	-25.72%	15.78%	-14.66%	-1.65%	44.07%	-	-
Horiz. %	61.70%	104.00%	140.00%	120.92%	141.69%	144.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,006	90,821	126,780	109,172	124,700	126,317	88,324	-8.44%
YoY %	-42.74%	-28.36%	16.13%	-12.45%	-1.28%	43.02%	-	-
Horiz. %	58.88%	102.83%	143.54%	123.60%	141.18%	143.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.45%	26.76%	22.42%	22.59%	19.82%	24.49%	18.88%	-
YoY %	-31.05%	19.36%	-0.75%	13.98%	-19.07%	29.71%	-	-
Horiz. %	97.72%	141.74%	118.75%	119.65%	104.98%	129.71%	100.00%	-
Total Cost	1,049,281	1,134,443	1,142,408	1,010,974	1,016,911	1,051,419	913,247	2.33%
YoY %	-7.51%	-0.70%	13.00%	-0.58%	-3.28%	15.13%	-	-
Horiz. %	114.90%	124.22%	125.09%	110.70%	111.35%	115.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,176,670	1,164,332	945,105	910,016	857,337	766,955	667,459	9.90%
YoY %	1.06%	23.20%	3.86%	6.14%	11.78%	14.91%	-	-
Horiz. %	176.29%	174.44%	141.60%	136.34%	128.45%	114.91%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	38,140	38,158	101,741	51,878	62,628	39,141	31,426	3.27%
YoY %	-0.05%	-62.49%	96.12%	-17.16%	60.01%	24.55%	-	-
Horiz. %	121.36%	121.42%	323.75%	165.08%	199.29%	124.55%	100.00%	-
Div Payout %	73.34%	42.02%	80.25%	47.52%	50.22%	30.99%	35.58%	-
YoY %	74.54%	-47.64%	68.88%	-5.38%	62.05%	-12.90%	-	-
Horiz. %	206.13%	118.10%	225.55%	133.56%	141.15%	87.10%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	1,176,670	1,164,332	945,105	910,016	857,337	766,955	667,459	9.90%
YoY %	1.06%	23.20%	3.86%	6.14%	11.78%	14.91%	-	-
Horiz. %	176.29%	174.44%	141.60%	136.34%	128.45%	114.91%	100.00%	-
NOSH	195,460	195,686	195,755	195,702	195,739	195,651	195,735	-0.02%
YoY %	-0.12%	-0.04%	0.03%	-0.02%	0.04%	-0.04%	-	-
Horiz. %	99.86%	99.97%	100.01%	99.98%	100.00%	99.96%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	5.53%	8.36%	10.88%	10.64%	12.18%	12.01%	9.83%	-
YoY %	-33.85%	-23.16%	2.26%	-12.64%	1.42%	22.18%	-	-
Horiz. %	56.26%	85.05%	110.68%	108.24%	123.91%	122.18%	100.00%	-
ROE	4.42%	7.80%	13.41%	12.00%	14.55%	16.47%	13.23%	-
YoY %	-43.33%	-41.83%	11.75%	-17.53%	-11.66%	24.49%	-	-
Horiz. %	33.41%	58.96%	101.36%	90.70%	109.98%	124.49%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	568.26	632.65	654.81	578.11	591.61	610.72	517.44	1.57%
YoY %	-10.18%	-3.38%	13.27%	-2.28%	-3.13%	18.03%	-	-
Horiz. %	109.82%	122.27%	126.55%	111.73%	114.33%	118.03%	100.00%	-
EPS	26.61	46.41	64.76	55.78	63.71	64.56	45.12	-8.41%
YoY %	-42.66%	-28.34%	16.10%	-12.45%	-1.32%	43.09%	-	-
Horiz. %	58.98%	102.86%	143.53%	123.63%	141.20%	143.09%	100.00%	-
DPS	19.50	19.50	52.00	26.51	32.00	20.00	16.00	3.34%
YoY %	0.00%	-62.50%	96.15%	-17.16%	60.00%	25.00%	-	-
Horiz. %	121.88%	121.88%	325.00%	165.69%	200.00%	125.00%	100.00%	-
NAPS	6.02	5.95	4.828	4.65	4.38	3.92	3.41	9.92%
YoY %	1.18%	23.24%	3.83%	6.16%	11.73%	14.96%	-	-
Horiz. %	176.54%	174.49%	141.58%	136.36%	128.45%	114.96%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 195,702
RPS	550.95	614.09	635.82	561.20	574.41	592.70	502.39	1.54%
YoY %	-10.28%	-3.42%	13.30%	-2.30%	-3.09%	17.98%	-	-
Horiz. %	109.67%	122.23%	126.56%	111.71%	114.34%	117.98%	100.00%	-
EPS	25.80	45.05	62.89	54.15	61.86	62.66	43.81	-8.43%
YoY %	-42.73%	-28.37%	16.14%	-12.46%	-1.28%	43.03%	-	-
Horiz. %	58.89%	102.83%	143.55%	123.60%	141.20%	143.03%	100.00%	-
DPS	18.92	18.93	50.47	25.73	31.07	19.42	15.59	3.27%
YoY %	-0.05%	-62.49%	96.15%	-17.19%	59.99%	24.57%	-	-
Horiz. %	121.36%	121.42%	323.73%	165.04%	199.29%	124.57%	100.00%	-
NAPS	5.8367	5.7755	4.688	4.514	4.2527	3.8043	3.3108	9.90%
YoY %	1.06%	23.20%	3.85%	6.14%	11.79%	14.91%	-	-
Horiz. %	176.29%	174.44%	141.60%	136.34%	128.45%	114.91%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	4.03	4.65	6.18	4.95	4.59	5.28	3.97	-
P/RPS	0.71	0.74	0.94	0.86	0.78	0.86	0.77	-1.34%
YoY %	-4.05%	-21.28%	9.30%	10.26%	-9.30%	11.69%	-	-
Horiz. %	92.21%	96.10%	122.08%	111.69%	101.30%	111.69%	100.00%	-
P/EPS	15.15	10.02	9.54	8.87	7.20	8.18	8.80	9.46%
YoY %	51.20%	5.03%	7.55%	23.19%	-11.98%	-7.05%	-	-
Horiz. %	172.16%	113.86%	108.41%	100.80%	81.82%	92.95%	100.00%	-
EY	6.60	9.98	10.48	11.27	13.88	12.23	11.37	-8.65%
YoY %	-33.87%	-4.77%	-7.01%	-18.80%	13.49%	7.56%	-	-
Horiz. %	58.05%	87.77%	92.17%	99.12%	122.08%	107.56%	100.00%	-
DY	4.84	4.19	8.41	5.36	6.97	3.79	4.03	3.09%
YoY %	15.51%	-50.18%	56.90%	-23.10%	83.91%	-5.96%	-	-
Horiz. %	120.10%	103.97%	208.68%	133.00%	172.95%	94.04%	100.00%	-
P/NAPS	0.67	0.78	1.28	1.06	1.05	1.35	1.16	-8.73%
YoY %	-14.10%	-39.06%	20.75%	0.95%	-22.22%	16.38%	-	-
Horiz. %	57.76%	67.24%	110.34%	91.38%	90.52%	116.38%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/05/16	14/05/15	20/05/14	15/05/13	17/05/12	18/05/11	26/05/10	-
Price	3.82	5.15	6.25	5.44	4.70	4.82	4.31	-
P/RPS	0.67	0.81	0.95	0.94	0.79	0.79	0.83	-3.50%
YoY %	-17.28%	-14.74%	1.06%	18.99%	0.00%	-4.82%	-	-
Horiz. %	80.72%	97.59%	114.46%	113.25%	95.18%	95.18%	100.00%	-
P/EPS	14.36	11.10	9.65	9.75	7.38	7.47	9.55	7.02%
YoY %	29.37%	15.03%	-1.03%	32.11%	-1.20%	-21.78%	-	-
Horiz. %	150.37%	116.23%	101.05%	102.09%	77.28%	78.22%	100.00%	-
EY	6.97	9.01	10.36	10.25	13.55	13.39	10.47	-6.55%
YoY %	-22.64%	-13.03%	1.07%	-24.35%	1.19%	27.89%	-	-
Horiz. %	66.57%	86.06%	98.95%	97.90%	129.42%	127.89%	100.00%	-
DY	5.10	3.79	8.32	4.87	6.81	4.15	3.71	5.44%
YoY %	34.56%	-54.45%	70.84%	-28.49%	64.10%	11.86%	-	-
Horiz. %	137.47%	102.16%	224.26%	131.27%	183.56%	111.86%	100.00%	-
P/NAPS	0.63	0.87	1.29	1.17	1.07	1.23	1.26	-10.90%
YoY %	-27.59%	-32.56%	10.26%	9.35%	-13.01%	-2.38%	-	-
Horiz. %	50.00%	69.05%	102.38%	92.86%	84.92%	97.62%	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