[APM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -38.22%
YoY- -47.59%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,236,630 1,194,556 1,165,256 1,104,540 1,152,839 1,173,144 1,248,036 -0.60%
PBT 83,207 75,758 60,248 54,544 95,026 102,725 120,770 -21.90%
Tax -23,836 -21,652 -21,728 -11,784 -23,113 -30,669 -35,542 -23.28%
NP 59,371 54,106 38,520 42,760 71,913 72,056 85,228 -21.33%
-
NP to SH 48,582 44,234 31,438 37,372 60,490 61,038 72,254 -23.15%
-
Tax Rate 28.65% 28.58% 36.06% 21.60% 24.32% 29.86% 29.43% -
Total Cost 1,177,259 1,140,449 1,126,736 1,061,780 1,080,926 1,101,088 1,162,808 0.82%
-
Net Worth 1,200,904 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 1,155,985 2.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 29,338 13,039 19,550 - 38,136 19,555 29,339 -0.00%
Div Payout % 60.39% 29.48% 62.19% - 63.05% 32.04% 40.61% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,200,904 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 1,155,985 2.56%
NOSH 201,600 201,600 195,509 195,460 195,570 195,553 195,598 2.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.80% 4.53% 3.31% 3.87% 6.24% 6.14% 6.83% -
ROE 4.05% 3.73% 2.69% 3.18% 5.11% 5.22% 6.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 632.27 610.75 596.01 565.10 589.47 599.91 638.06 -0.60%
EPS 24.84 22.61 16.08 19.12 30.93 31.21 36.94 -23.15%
DPS 15.00 6.67 10.00 0.00 19.50 10.00 15.00 0.00%
NAPS 6.14 6.06 5.97 6.02 6.05 5.98 5.91 2.56%
Adjusted Per Share Value based on latest NOSH - 195,460
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 613.41 592.54 578.00 547.89 571.84 581.92 619.07 -0.60%
EPS 24.10 21.94 15.59 18.54 30.00 30.28 35.84 -23.15%
DPS 14.55 6.47 9.70 0.00 18.92 9.70 14.55 0.00%
NAPS 5.9569 5.8793 5.7897 5.8367 5.8691 5.8006 5.7341 2.56%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.46 3.40 3.68 4.03 3.85 4.01 4.78 -
P/RPS 0.55 0.56 0.62 0.71 0.65 0.67 0.75 -18.60%
P/EPS 13.93 15.03 22.89 21.08 12.45 12.85 12.94 5.01%
EY 7.18 6.65 4.37 4.74 8.03 7.78 7.73 -4.78%
DY 4.34 1.96 2.72 0.00 5.06 2.49 3.14 23.95%
P/NAPS 0.56 0.56 0.62 0.67 0.64 0.67 0.81 -21.72%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 23/08/16 17/05/16 26/02/16 20/11/15 21/08/15 -
Price 3.48 3.40 3.51 3.82 3.82 3.96 4.15 -
P/RPS 0.55 0.56 0.59 0.68 0.65 0.66 0.65 -10.49%
P/EPS 14.01 15.03 21.83 19.98 12.35 12.69 11.23 15.81%
EY 7.14 6.65 4.58 5.01 8.10 7.88 8.90 -13.60%
DY 4.31 1.96 2.85 0.00 5.10 2.53 3.61 12.48%
P/NAPS 0.57 0.56 0.59 0.63 0.63 0.66 0.70 -12.74%

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