APM Automotive Holdings Bhd
KLSE:APM
Balance Sheet
Balance Sheet Decomposition
APM Automotive Holdings Bhd
APM Automotive Holdings Bhd
Balance Sheet
APM Automotive Holdings Bhd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
70
|
67
|
87
|
20
|
25
|
27
|
33
|
29
|
27
|
59
|
25
|
22
|
19
|
50
|
60
|
61
|
81
|
55
|
69
|
115
|
152
|
171
|
205
|
139
|
|
| Cash |
70
|
67
|
87
|
20
|
25
|
27
|
33
|
29
|
27
|
59
|
25
|
22
|
19
|
50
|
60
|
61
|
81
|
55
|
69
|
115
|
152
|
171
|
205
|
139
|
|
| Short-Term Investments |
0
|
0
|
0
|
49
|
92
|
119
|
145
|
163
|
233
|
293
|
369
|
406
|
288
|
308
|
346
|
271
|
264
|
311
|
281
|
295
|
156
|
186
|
278
|
501
|
|
| Total Receivables |
136
|
154
|
152
|
199
|
210
|
208
|
230
|
204
|
210
|
197
|
216
|
234
|
281
|
288
|
234
|
273
|
254
|
269
|
286
|
242
|
283
|
335
|
258
|
361
|
|
| Accounts Receivables |
125
|
141
|
133
|
182
|
185
|
176
|
202
|
176
|
187
|
193
|
206
|
221
|
268
|
265
|
195
|
228
|
220
|
215
|
243
|
206
|
241
|
312
|
236
|
343
|
|
| Other Receivables |
10
|
13
|
20
|
18
|
25
|
33
|
28
|
28
|
23
|
4
|
10
|
12
|
14
|
23
|
38
|
45
|
33
|
54
|
43
|
36
|
42
|
23
|
22
|
18
|
|
| Inventory |
112
|
116
|
125
|
162
|
165
|
141
|
154
|
190
|
163
|
176
|
164
|
177
|
229
|
209
|
222
|
229
|
242
|
278
|
270
|
277
|
360
|
375
|
372
|
365
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
29
|
22
|
74
|
55
|
31
|
41
|
34
|
27
|
35
|
29
|
24
|
17
|
17
|
51
|
|
| Total Current Assets |
318
|
336
|
364
|
431
|
491
|
495
|
561
|
587
|
634
|
741
|
803
|
860
|
891
|
911
|
893
|
875
|
875
|
941
|
940
|
959
|
974
|
1 084
|
1 130
|
1 417
|
|
| PP&E Net |
134
|
147
|
152
|
164
|
204
|
213
|
160
|
186
|
187
|
240
|
246
|
229
|
234
|
406
|
467
|
511
|
573
|
560
|
617
|
682
|
649
|
627
|
716
|
683
|
|
| PP&E Gross |
134
|
147
|
152
|
164
|
204
|
213
|
160
|
186
|
187
|
240
|
246
|
229
|
234
|
406
|
467
|
511
|
573
|
560
|
617
|
682
|
649
|
627
|
716
|
683
|
|
| Accumulated Depreciation |
158
|
175
|
191
|
214
|
245
|
278
|
297
|
321
|
340
|
353
|
378
|
392
|
401
|
370
|
410
|
456
|
500
|
544
|
594
|
641
|
660
|
668
|
724
|
760
|
|
| Intangible Assets |
0
|
0
|
4
|
2
|
1
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
1
|
5
|
16
|
16
|
11
|
10
|
11
|
16
|
16
|
12
|
12
|
10
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
8
|
|
| Long-Term Investments |
5
|
15
|
12
|
13
|
6
|
0
|
1
|
1
|
1
|
1
|
1
|
17
|
58
|
141
|
139
|
145
|
151
|
154
|
145
|
162
|
179
|
199
|
251
|
258
|
|
| Other Long-Term Assets |
0
|
0
|
9
|
9
|
8
|
8
|
45
|
42
|
52
|
19
|
18
|
32
|
30
|
30
|
28
|
30
|
28
|
32
|
18
|
24
|
22
|
26
|
28
|
40
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
8
|
|
| Total Assets |
458
N/A
|
499
+9%
|
541
+8%
|
618
+14%
|
710
+15%
|
716
+1%
|
768
+7%
|
816
+6%
|
875
+7%
|
1 003
+15%
|
1 069
+7%
|
1 139
+7%
|
1 214
+7%
|
1 499
+23%
|
1 550
+3%
|
1 586
+2%
|
1 646
+4%
|
1 705
+4%
|
1 739
+2%
|
1 852
+6%
|
1 849
0%
|
1 957
+6%
|
2 146
+10%
|
2 414
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
76
|
85
|
89
|
63
|
79
|
124
|
152
|
167
|
172
|
167
|
166
|
175
|
211
|
219
|
207
|
218
|
211
|
242
|
213
|
245
|
277
|
347
|
366
|
165
|
|
| Short-Term Debt |
16
|
14
|
18
|
23
|
34
|
12
|
8
|
11
|
4
|
25
|
22
|
25
|
0
|
0
|
56
|
55
|
69
|
81
|
72
|
87
|
79
|
75
|
69
|
90
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
|
| Other Current Liabilities |
22
|
12
|
10
|
66
|
65
|
11
|
14
|
16
|
18
|
23
|
14
|
14
|
35
|
27
|
21
|
22
|
17
|
16
|
15
|
23
|
16
|
168
|
188
|
257
|
|
| Total Current Liabilities |
114
|
111
|
117
|
153
|
177
|
147
|
173
|
194
|
193
|
216
|
201
|
214
|
259
|
282
|
284
|
294
|
298
|
340
|
300
|
355
|
372
|
440
|
457
|
562
|
|
| Long-Term Debt |
11
|
6
|
1
|
0
|
7
|
5
|
3
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
16
|
68
|
66
|
219
|
|
| Deferred Income Tax |
1
|
1
|
3
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
3
|
1
|
2
|
28
|
33
|
36
|
44
|
41
|
51
|
66
|
65
|
62
|
82
|
77
|
|
| Minority Interest |
0
|
0
|
2
|
2
|
9
|
12
|
12
|
13
|
21
|
30
|
25
|
21
|
26
|
33
|
37
|
38
|
54
|
68
|
75
|
71
|
70
|
65
|
74
|
76
|
|
| Other Liabilities |
13
|
11
|
10
|
11
|
12
|
12
|
12
|
13
|
14
|
14
|
15
|
14
|
10
|
11
|
13
|
17
|
20
|
22
|
25
|
30
|
32
|
34
|
36
|
40
|
|
| Total Liabilities |
139
N/A
|
130
-6%
|
133
+2%
|
168
+26%
|
207
+23%
|
179
-13%
|
203
+13%
|
226
+11%
|
233
+3%
|
265
+14%
|
244
-8%
|
251
+3%
|
297
+18%
|
355
+19%
|
367
+3%
|
386
+5%
|
415
+8%
|
471
+13%
|
465
-1%
|
535
+15%
|
555
+4%
|
669
+21%
|
716
+7%
|
974
+36%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
219
|
219
|
219
|
219
|
219
|
219
|
219
|
219
|
|
| Retained Earnings |
117
|
167
|
188
|
231
|
284
|
321
|
355
|
385
|
435
|
534
|
621
|
688
|
722
|
854
|
877
|
890
|
913
|
929
|
936
|
921
|
905
|
912
|
960
|
1 027
|
|
| Additional Paid In Capital |
0
|
0
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
92
|
92
|
109
|
104
|
131
|
194
|
185
|
177
|
250
|
228
|
|
| Treasury Stock |
0
|
0
|
1
|
1
|
1
|
3
|
7
|
8
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
1
|
3
|
4
|
7
|
12
|
10
|
8
|
12
|
2
|
6
|
0
|
4
|
3
|
7
|
14
|
21
|
|
| Total Equity |
319
N/A
|
369
+16%
|
408
+11%
|
451
+10%
|
503
+12%
|
537
+7%
|
566
+5%
|
591
+4%
|
643
+9%
|
738
+15%
|
824
+12%
|
888
+8%
|
917
+3%
|
1 144
+25%
|
1 183
+3%
|
1 200
+1%
|
1 231
+3%
|
1 234
+0%
|
1 274
+3%
|
1 317
+3%
|
1 294
-2%
|
1 288
0%
|
1 430
+11%
|
1 440
+1%
|
|
| Total Liabilities & Equity |
458
N/A
|
499
+9%
|
541
+8%
|
618
+14%
|
710
+15%
|
716
+1%
|
768
+7%
|
816
+6%
|
875
+7%
|
1 003
+15%
|
1 069
+7%
|
1 139
+7%
|
1 214
+7%
|
1 499
+23%
|
1 550
+3%
|
1 586
+2%
|
1 646
+4%
|
1 705
+4%
|
1 739
+2%
|
1 852
+6%
|
1 849
0%
|
1 957
+6%
|
2 146
+10%
|
2 414
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
202
|
202
|
201
|
201
|
202
|
201
|
198
|
198
|
196
|
196
|
196
|
196
|
196
|
196
|
196
|
196
|
196
|
196
|
196
|
195
|
195
|
195
|
195
|
195
|
|