[APM] QoQ Cumulative 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- 87.53%
YoY- 3.27%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 279,548 1,496,940 1,110,638 725,978 367,609 1,334,372 951,787 -55.78%
PBT 304 68,776 51,914 38,078 20,409 77,441 53,003 -96.78%
Tax -2,611 -20,363 -15,431 -9,121 -5,093 -16,983 -16,891 -71.16%
NP -2,307 48,413 36,483 28,957 15,316 60,458 36,112 -
-
NP to SH -6,200 27,237 20,724 18,339 9,779 38,441 21,106 -
-
Tax Rate 858.88% 29.61% 29.72% 23.95% 24.95% 21.93% 31.87% -
Total Cost 281,855 1,448,527 1,074,155 697,021 352,293 1,273,914 915,675 -54.37%
-
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 9,779 9,779 - 23,469 9,779 -
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 -0.50% 2.14% 1.66% 1.47% 0.79% 3.11% 1.73% -
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 142.99 765.37 567.86 371.19 187.96 682.25 486.64 -55.76%
EPS -3.17 13.93 10.60 9.38 5.00 19.65 10.79 -
DPS 0.00 10.00 5.00 5.00 0.00 12.00 5.00 -
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 138.66 742.53 550.91 360.11 182.35 661.89 472.12 -55.78%
EPS -3.08 13.51 10.28 9.10 4.85 19.07 10.47 -
DPS 0.00 9.70 4.85 4.85 0.00 11.64 4.85 -
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 1.12 0.28 0.41 0.74 1.60 0.39 0.68 39.42%
P/EPS -50.45 15.51 22.08 29.33 60.00 13.64 30.58 -
EY -1.98 6.45 4.53 3.41 1.67 7.33 3.27 -
DY 0.00 4.63 2.14 1.82 0.00 4.48 1.52 -
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 1.19 0.28 0.36 0.65 1.56 0.43 0.66 48.08%
P/EPS -53.61 15.44 19.16 25.60 58.60 14.91 29.65 -
EY -1.87 6.48 5.22 3.91 1.71 6.71 3.37 -
DY 0.00 4.65 2.46 2.08 0.00 4.10 1.56 -
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