[APM] YoY TTM Result on 31-Mar-2018 [#1]

Stock

[APM] APM AUTOMOTIVE HOLDINGS BHD

Announcement Date

16-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 14.47%

YoY- -10.12%

Quarter Report

APM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	1,227,679	1,408,879	1,381,672	1,214,753	1,254,570	1,110,719	1,238,001	-0.13%
YoY %	-12.86%	1.97%	13.74%	-3.17%	12.95%	-10.28%	-	-
Horiz. %	99.17%	113.80%	111.61%	98.12%	101.34%	89.72%	100.00%	-
PBT	43,695	48,671	69,012	81,731	88,062	75,334	141,404	-17.76%
YoY %	-10.22%	-29.47%	-15.56%	-7.19%	16.90%	-46.72%	-	-
Horiz. %	30.90%	34.42%	48.80%	57.80%	62.28%	53.28%	100.00%	-
Tax	-15,487	-18,061	-14,407	-23,747	-26,232	-13,896	-37,846	-13.82%
YoY %	14.25%	-25.36%	39.33%	9.47%	-88.77%	63.28%	-	-
Horiz. %	40.92%	47.72%	38.07%	62.75%	69.31%	36.72%	100.00%	-
NP	28,208	30,610	54,605	57,984	61,830	61,438	103,558	-19.47%
YoY %	-7.85%	-43.94%	-5.83%	-6.22%	0.64%	-40.67%	-	-
Horiz. %	27.24%	29.56%	52.73%	55.99%	59.71%	59.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,083	11,258	32,010	44,753	49,791	52,006	90,821	-30.65%
YoY %	-10.44%	-64.83%	-28.47%	-10.12%	-4.26%	-42.74%	-	-
Horiz. %	11.10%	12.40%	35.25%	49.28%	54.82%	57.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.44%	37.11%	20.88%	29.06%	29.79%	18.45%	26.76%	-
YoY %	-4.50%	77.73%	-28.15%	-2.45%	61.46%	-31.05%	-	-
Horiz. %	132.44%	138.68%	78.03%	108.59%	111.32%	68.95%	100.00%	-
Total Cost	1,199,471	1,378,269	1,327,067	1,156,769	1,192,740	1,049,281	1,134,443	0.93%
YoY %	-12.97%	3.86%	14.72%	-3.02%	13.67%	-7.51%	-	-
Horiz. %	105.73%	121.49%	116.98%	101.97%	105.14%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,333,269	1,251,212	1,241,952	1,232,179	1,212,633	1,176,670	1,164,332	2.28%
YoY %	6.56%	0.75%	0.79%	1.61%	3.06%	1.06%	-	-
Horiz. %	114.51%	107.46%	106.67%	105.83%	104.15%	101.06%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	13,684	19,558	23,470	25,426	29,337	38,140	38,158	-15.69%
YoY %	-30.03%	-16.67%	-7.69%	-13.33%	-23.08%	-0.05%	-	-
Horiz. %	35.86%	51.26%	61.51%	66.63%	76.88%	99.95%	100.00%	-
Div Payout %	135.72%	173.73%	73.32%	56.81%	58.92%	73.34%	42.02%	-
YoY %	-21.88%	136.95%	29.06%	-3.58%	-19.66%	74.54%	-	-
Horiz. %	322.99%	413.45%	174.49%	135.20%	140.22%	174.54%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	1,333,269	1,251,212	1,241,952	1,232,179	1,212,633	1,176,670	1,164,332	2.28%
YoY %	6.56%	0.75%	0.79%	1.61%	3.06%	1.06%	-	-
Horiz. %	114.51%	107.46%	106.67%	105.83%	104.15%	101.06%	100.00%	-
NOSH	201,600	201,600	201,600	201,600	201,600	195,460	195,686	0.49%
YoY %	0.00%	0.00%	0.00%	0.00%	3.14%	-0.12%	-	-
Horiz. %	103.02%	103.02%	103.02%	103.02%	103.02%	99.88%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	2.30%	2.17%	3.95%	4.77%	4.93%	5.53%	8.36%	-
YoY %	5.99%	-45.06%	-17.19%	-3.25%	-10.85%	-33.85%	-	-
Horiz. %	27.51%	25.96%	47.25%	57.06%	58.97%	66.15%	100.00%	-
ROE	0.76%	0.90%	2.58%	3.63%	4.11%	4.42%	7.80%	-
YoY %	-15.56%	-65.12%	-28.93%	-11.68%	-7.01%	-43.33%	-	-
Horiz. %	9.74%	11.54%	33.08%	46.54%	52.69%	56.67%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	627.99	720.65	706.44	621.09	641.44	568.26	632.65	-0.12%
YoY %	-12.86%	2.01%	13.74%	-3.17%	12.88%	-10.18%	-	-
Horiz. %	99.26%	113.91%	111.66%	98.17%	101.39%	89.82%	100.00%	-
EPS	5.16	5.76	16.37	22.88	25.46	26.61	46.41	-30.63%
YoY %	-10.42%	-64.81%	-28.45%	-10.13%	-4.32%	-42.66%	-	-
Horiz. %	11.12%	12.41%	35.27%	49.30%	54.86%	57.34%	100.00%	-
DPS	7.00	10.00	12.00	13.00	15.00	19.50	19.50	-15.68%
YoY %	-30.00%	-16.67%	-7.69%	-13.33%	-23.08%	0.00%	-	-
Horiz. %	35.90%	51.28%	61.54%	66.67%	76.92%	100.00%	100.00%	-
NAPS	6.82	6.40	6.35	6.30	6.20	6.02	5.95	2.29%
YoY %	6.56%	0.79%	0.79%	1.61%	2.99%	1.18%	-	-
Horiz. %	114.62%	107.56%	106.72%	105.88%	104.20%	101.18%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 201,600
RPS	608.97	698.85	685.35	602.56	622.31	550.95	614.09	-0.13%
YoY %	-12.86%	1.97%	13.74%	-3.17%	12.95%	-10.28%	-	-
Horiz. %	99.17%	113.80%	111.60%	98.12%	101.34%	89.72%	100.00%	-
EPS	5.00	5.58	15.88	22.20	24.70	25.80	45.05	-30.65%
YoY %	-10.39%	-64.86%	-28.47%	-10.12%	-4.26%	-42.73%	-	-
Horiz. %	11.10%	12.39%	35.25%	49.28%	54.83%	57.27%	100.00%	-
DPS	6.79	9.70	11.64	12.61	14.55	18.92	18.93	-15.69%
YoY %	-30.00%	-16.67%	-7.69%	-13.33%	-23.10%	-0.05%	-	-
Horiz. %	35.87%	51.24%	61.49%	66.61%	76.86%	99.95%	100.00%	-
NAPS	6.6134	6.2064	6.1605	6.112	6.015	5.8367	5.7755	2.28%
YoY %	6.56%	0.75%	0.79%	1.61%	3.05%	1.06%	-	-
Horiz. %	114.51%	107.46%	106.67%	105.83%	104.15%	101.06%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	2.28	1.60	3.00	3.50	3.59	4.03	4.65	-
P/RPS	0.36	0.22	0.42	0.56	0.56	0.71	0.74	-11.30%
YoY %	63.64%	-47.62%	-25.00%	0.00%	-21.13%	-4.05%	-	-
Horiz. %	48.65%	29.73%	56.76%	75.68%	75.68%	95.95%	100.00%	-
P/EPS	44.21	27.78	18.33	15.30	14.10	15.15	10.02	28.03%
YoY %	59.14%	51.55%	19.80%	8.51%	-6.93%	51.20%	-	-
Horiz. %	441.22%	277.25%	182.93%	152.69%	140.72%	151.20%	100.00%	-
EY	2.26	3.60	5.46	6.54	7.09	6.60	9.98	-21.91%
YoY %	-37.22%	-34.07%	-16.51%	-7.76%	7.42%	-33.87%	-	-
Horiz. %	22.65%	36.07%	54.71%	65.53%	71.04%	66.13%	100.00%	-
DY	3.07	6.25	4.00	3.71	4.18	4.84	4.19	-5.04%
YoY %	-50.88%	56.25%	7.82%	-11.24%	-13.64%	15.51%	-	-
Horiz. %	73.27%	149.16%	95.47%	88.54%	99.76%	115.51%	100.00%	-
P/NAPS	0.33	0.25	0.47	0.56	0.58	0.67	0.78	-13.34%
YoY %	32.00%	-46.81%	-16.07%	-3.45%	-13.43%	-14.10%	-	-
Horiz. %	42.31%	32.05%	60.26%	71.79%	74.36%	85.90%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	19/05/21	29/06/20	24/05/19	16/05/18	05/05/17	17/05/16	14/05/15	-
Price	2.29	1.70	2.93	3.58	4.00	3.82	5.15	-
P/RPS	0.36	0.24	0.41	0.58	0.62	0.67	0.81	-12.63%
YoY %	50.00%	-41.46%	-29.31%	-6.45%	-7.46%	-17.28%	-	-
Horiz. %	44.44%	29.63%	50.62%	71.60%	76.54%	82.72%	100.00%	-
P/EPS	44.40	29.52	17.90	15.65	15.71	14.36	11.10	25.96%
YoY %	50.41%	64.92%	14.38%	-0.38%	9.40%	29.37%	-	-
Horiz. %	400.00%	265.95%	161.26%	140.99%	141.53%	129.37%	100.00%	-
EY	2.25	3.39	5.59	6.39	6.36	6.97	9.01	-20.62%
YoY %	-33.63%	-39.36%	-12.52%	0.47%	-8.75%	-22.64%	-	-
Horiz. %	24.97%	37.62%	62.04%	70.92%	70.59%	77.36%	100.00%	-
DY	3.06	5.88	4.10	3.63	3.75	5.10	3.79	-3.49%
YoY %	-47.96%	43.41%	12.95%	-3.20%	-26.47%	34.56%	-	-
Horiz. %	80.74%	155.15%	108.18%	95.78%	98.94%	134.56%	100.00%	-
P/NAPS	0.34	0.27	0.46	0.57	0.65	0.63	0.87	-14.48%
YoY %	25.93%	-41.30%	-19.30%	-12.31%	3.17%	-27.59%	-	-
Horiz. %	39.08%	31.03%	52.87%	65.52%	74.71%	72.41%	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