[APM] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 105.14%
YoY- 109.91%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,888,072 1,961,548 1,926,421 1,941,268 1,875,004 2,028,328 1,739,166 5.63%
PBT 121,530 143,052 108,293 98,222 62,576 92,188 54,066 71.68%
Tax -32,144 -31,800 -21,891 -23,564 -19,614 -27,440 -12,383 88.98%
NP 89,386 111,252 86,402 74,658 42,962 64,748 41,683 66.37%
-
NP to SH 59,998 80,836 60,435 51,169 24,944 38,672 26,400 72.94%
-
Tax Rate 26.45% 22.23% 20.21% 23.99% 31.34% 29.77% 22.90% -
Total Cost 1,798,686 1,850,296 1,840,019 1,866,609 1,832,042 1,963,580 1,697,483 3.93%
-
Net Worth 1,427,106 1,425,151 1,429,061 1,327,404 1,305,899 1,303,944 1,288,305 7.06%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 39,098 - 35,188 18,246 27,369 - 27,369 26.86%
Div Payout % 65.17% - 58.23% 35.66% 109.72% - 103.67% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,427,106 1,425,151 1,429,061 1,327,404 1,305,899 1,303,944 1,288,305 7.06%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.73% 5.67% 4.49% 3.85% 2.29% 3.19% 2.40% -
ROE 4.20% 5.67% 4.23% 3.85% 1.91% 2.97% 2.05% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 965.80 1,003.38 985.41 993.01 959.11 1,037.54 889.63 5.63%
EPS 30.70 41.36 30.91 26.17 12.76 19.80 13.50 73.01%
DPS 20.00 0.00 18.00 9.33 14.00 0.00 14.00 26.87%
NAPS 7.30 7.29 7.31 6.79 6.68 6.67 6.59 7.06%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 936.54 972.99 955.57 962.93 930.06 1,006.12 862.68 5.63%
EPS 29.76 40.10 29.98 25.38 12.37 19.18 13.10 72.89%
DPS 19.39 0.00 17.45 9.05 13.58 0.00 13.58 26.82%
NAPS 7.0789 7.0692 7.0886 6.5843 6.4777 6.468 6.3904 7.06%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.90 2.82 2.50 2.06 2.05 2.05 1.83 -
P/RPS 0.30 0.28 0.25 0.21 0.21 0.20 0.21 26.87%
P/EPS 9.45 6.82 8.09 7.87 16.07 10.36 13.55 -21.37%
EY 10.58 14.66 12.37 12.71 6.22 9.65 7.38 27.16%
DY 6.90 0.00 7.20 4.53 6.83 0.00 7.65 -6.65%
P/NAPS 0.40 0.39 0.34 0.30 0.31 0.31 0.28 26.87%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 24/05/24 27/02/24 20/11/23 23/08/23 19/05/23 24/02/23 -
Price 2.91 2.90 2.95 2.12 2.12 2.06 1.87 -
P/RPS 0.30 0.29 0.30 0.21 0.22 0.20 0.21 26.87%
P/EPS 9.48 7.01 9.54 8.10 16.62 10.41 13.85 -22.35%
EY 10.55 14.26 10.48 12.35 6.02 9.60 7.22 28.79%
DY 6.87 0.00 6.10 4.40 6.60 0.00 7.49 -5.60%
P/NAPS 0.40 0.40 0.40 0.31 0.32 0.31 0.28 26.87%

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