[APM] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -6.23%
YoY- 3.27%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,118,192 1,496,940 1,480,850 1,451,956 1,470,436 1,334,372 1,269,049 -8.08%
PBT 1,216 68,776 69,218 76,156 81,636 77,441 70,670 -93.31%
Tax -10,444 -20,363 -20,574 -18,242 -20,372 -16,983 -22,521 -40.05%
NP -9,228 48,413 48,644 57,914 61,264 60,458 48,149 -
-
NP to SH -24,800 27,237 27,632 36,678 39,116 38,441 28,141 -
-
Tax Rate 858.88% 29.61% 29.72% 23.95% 24.95% 21.93% 31.87% -
Total Cost 1,127,420 1,448,527 1,432,206 1,394,042 1,409,172 1,273,914 1,220,900 -5.16%
-
Net Worth 1,251,212 1,273,245 1,247,819 1,243,907 1,241,952 1,234,128 1,222,393 1.56%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 19,558 13,038 19,558 - 23,469 13,038 -
Div Payout % - 71.81% 47.19% 53.32% - 61.05% 46.33% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,251,212 1,273,245 1,247,819 1,243,907 1,241,952 1,234,128 1,222,393 1.56%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -0.83% 3.23% 3.28% 3.99% 4.17% 4.53% 3.79% -
ROE -1.98% 2.14% 2.21% 2.95% 3.15% 3.11% 2.30% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 571.96 765.37 757.15 742.37 751.82 682.25 648.85 -8.05%
EPS -12.68 13.93 14.13 18.76 20.00 19.65 14.39 -
DPS 0.00 10.00 6.67 10.00 0.00 12.00 6.67 -
NAPS 6.40 6.51 6.38 6.36 6.35 6.31 6.25 1.59%
Adjusted Per Share Value based on latest NOSH - 201,600
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 554.66 742.53 734.55 720.22 729.38 661.89 629.49 -8.08%
EPS -12.30 13.51 13.71 18.19 19.40 19.07 13.96 -
DPS 0.00 9.70 6.47 9.70 0.00 11.64 6.47 -
NAPS 6.2064 6.3157 6.1896 6.1702 6.1605 6.1217 6.0635 1.56%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.60 2.16 2.34 2.75 3.00 2.68 3.30 -
P/RPS 0.28 0.28 0.31 0.37 0.40 0.39 0.51 -32.92%
P/EPS -12.61 15.51 16.56 14.66 15.00 13.64 22.94 -
EY -7.93 6.45 6.04 6.82 6.67 7.33 4.36 -
DY 0.00 4.63 2.85 3.64 0.00 4.48 2.02 -
P/NAPS 0.25 0.33 0.37 0.43 0.47 0.42 0.53 -39.37%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 21/02/20 22/11/19 27/08/19 24/05/19 25/02/19 16/11/18 -
Price 1.70 2.15 2.03 2.40 2.93 2.93 3.20 -
P/RPS 0.30 0.28 0.27 0.32 0.39 0.43 0.49 -27.87%
P/EPS -13.40 15.44 14.37 12.80 14.65 14.91 22.24 -
EY -7.46 6.48 6.96 7.81 6.83 6.71 4.50 -
DY 0.00 4.65 3.28 4.17 0.00 4.10 2.08 -
P/NAPS 0.27 0.33 0.32 0.38 0.46 0.46 0.51 -34.53%

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