[APM] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -45.23%
YoY- 35.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,470,436 1,334,372 1,269,049 1,231,580 1,281,236 1,188,519 1,147,974 17.96%
PBT 81,636 77,441 70,670 78,786 115,352 71,384 66,009 15.23%
Tax -20,372 -16,983 -22,521 -24,382 -30,676 -21,420 -23,586 -9.31%
NP 61,264 60,458 48,149 54,404 84,676 49,964 42,422 27.79%
-
NP to SH 39,116 38,441 28,141 35,516 64,840 39,095 34,662 8.40%
-
Tax Rate 24.95% 21.93% 31.87% 30.95% 26.59% 30.01% 35.73% -
Total Cost 1,409,172 1,273,914 1,220,900 1,177,176 1,196,560 1,138,555 1,105,552 17.57%
-
Net Worth 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 2.26%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 23,469 13,038 19,558 - 25,426 11,735 -
Div Payout % - 61.05% 46.33% 55.07% - 65.04% 33.86% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 2.26%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.17% 4.53% 3.79% 4.42% 6.61% 4.20% 3.70% -
ROE 3.15% 3.11% 2.30% 2.91% 5.26% 3.18% 2.89% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 751.82 682.25 648.85 629.69 655.08 607.67 586.94 17.96%
EPS 20.00 19.65 14.39 18.16 33.16 19.99 17.72 8.41%
DPS 0.00 12.00 6.67 10.00 0.00 13.00 6.00 -
NAPS 6.35 6.31 6.25 6.23 6.30 6.29 6.14 2.26%
Adjusted Per Share Value based on latest NOSH - 201,600
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 729.38 661.89 629.49 610.90 635.53 589.54 569.43 17.96%
EPS 19.40 19.07 13.96 17.62 32.16 19.39 17.19 8.40%
DPS 0.00 11.64 6.47 9.70 0.00 12.61 5.82 -
NAPS 6.1605 6.1217 6.0635 6.0441 6.112 6.1023 5.9568 2.26%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.00 2.68 3.30 3.55 3.50 3.59 3.69 -
P/RPS 0.40 0.39 0.51 0.56 0.53 0.59 0.63 -26.14%
P/EPS 15.00 13.64 22.94 19.55 10.56 17.96 20.82 -19.64%
EY 6.67 7.33 4.36 5.12 9.47 5.57 4.80 24.54%
DY 0.00 4.48 2.02 2.82 0.00 3.62 1.63 -
P/NAPS 0.47 0.42 0.53 0.57 0.56 0.57 0.60 -15.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 25/02/19 16/11/18 29/08/18 16/05/18 28/02/18 20/11/17 -
Price 2.93 2.93 3.20 3.75 3.58 3.55 3.65 -
P/RPS 0.39 0.43 0.49 0.60 0.55 0.58 0.62 -26.60%
P/EPS 14.65 14.91 22.24 20.65 10.80 17.76 20.60 -20.34%
EY 6.83 6.71 4.50 4.84 9.26 5.63 4.86 25.49%
DY 0.00 4.10 2.08 2.67 0.00 3.66 1.64 -
P/NAPS 0.46 0.46 0.51 0.60 0.57 0.56 0.59 -15.30%

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
Post a Comment