[APM] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 8.3%
YoY- 334.67%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,941,268 1,875,004 2,028,328 1,739,166 1,693,652 1,604,792 1,617,820 12.90%
PBT 98,222 62,576 92,188 54,066 50,674 44,786 57,260 43.25%
Tax -23,564 -19,614 -27,440 -12,383 -12,302 -10,952 -12,236 54.72%
NP 74,658 42,962 64,748 41,683 38,372 33,834 45,024 40.05%
-
NP to SH 51,169 24,944 38,672 26,400 24,377 20,338 28,772 46.73%
-
Tax Rate 23.99% 31.34% 29.77% 22.90% 24.28% 24.45% 21.37% -
Total Cost 1,866,609 1,832,042 1,963,580 1,697,483 1,655,280 1,570,958 1,572,796 12.08%
-
Net Worth 1,327,404 1,305,899 1,303,944 1,288,305 1,307,854 1,294,170 1,303,944 1.19%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 18,246 27,369 - 27,369 18,246 - - -
Div Payout % 35.66% 109.72% - 103.67% 74.85% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,327,404 1,305,899 1,303,944 1,288,305 1,307,854 1,294,170 1,303,944 1.19%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.85% 2.29% 3.19% 2.40% 2.27% 2.11% 2.78% -
ROE 3.85% 1.91% 2.97% 2.05% 1.86% 1.57% 2.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 993.01 959.11 1,037.54 889.63 866.34 820.89 827.55 12.90%
EPS 26.17 12.76 19.80 13.50 12.47 10.40 14.72 46.70%
DPS 9.33 14.00 0.00 14.00 9.33 0.00 0.00 -
NAPS 6.79 6.68 6.67 6.59 6.69 6.62 6.67 1.19%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 962.93 930.06 1,006.12 862.68 840.11 796.03 802.49 12.90%
EPS 25.38 12.37 19.18 13.10 12.09 10.09 14.27 46.74%
DPS 9.05 13.58 0.00 13.58 9.05 0.00 0.00 -
NAPS 6.5843 6.4777 6.468 6.3904 6.4874 6.4195 6.468 1.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.06 2.05 2.05 1.83 1.77 1.95 2.06 -
P/RPS 0.21 0.21 0.20 0.21 0.20 0.24 0.25 -10.96%
P/EPS 7.87 16.07 10.36 13.55 14.19 18.74 14.00 -31.86%
EY 12.71 6.22 9.65 7.38 7.04 5.34 7.14 46.82%
DY 4.53 6.83 0.00 7.65 5.27 0.00 0.00 -
P/NAPS 0.30 0.31 0.31 0.28 0.26 0.29 0.31 -2.16%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 23/08/23 19/05/23 24/02/23 21/11/22 30/08/22 20/05/22 -
Price 2.12 2.12 2.06 1.87 1.81 1.90 2.20 -
P/RPS 0.21 0.22 0.20 0.21 0.21 0.23 0.27 -15.41%
P/EPS 8.10 16.62 10.41 13.85 14.52 18.26 14.95 -33.51%
EY 12.35 6.02 9.60 7.22 6.89 5.48 6.69 50.42%
DY 4.40 6.60 0.00 7.49 5.16 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.28 0.27 0.29 0.33 -4.07%

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