[APM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 99.01%
YoY- -21.64%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 615,790 320,309 1,188,519 860,981 569,611 294,075 1,236,630 -37.25%
PBT 39,393 28,838 71,384 49,507 29,178 18,491 83,207 -39.33%
Tax -12,191 -7,669 -21,420 -17,690 -12,117 -5,342 -23,836 -36.12%
NP 27,202 21,169 49,964 31,817 17,061 13,149 59,371 -40.65%
-
NP to SH 17,758 16,210 39,095 25,997 13,063 10,552 48,582 -48.97%
-
Tax Rate 30.95% 26.59% 30.01% 35.73% 41.53% 28.89% 28.65% -
Total Cost 588,588 299,140 1,138,555 829,164 552,550 280,926 1,177,259 -37.08%
-
Net Worth 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 0.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,779 - 25,426 8,801 8,801 - 29,338 -52.02%
Div Payout % 55.07% - 65.04% 33.86% 67.38% - 60.39% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 0.97%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.42% 6.61% 4.20% 3.70% 3.00% 4.47% 4.80% -
ROE 1.46% 1.32% 3.18% 2.16% 1.09% 0.87% 4.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 314.85 163.77 607.67 440.21 291.23 150.36 632.27 -37.25%
EPS 9.08 8.29 19.99 13.29 6.68 5.40 24.84 -48.97%
DPS 5.00 0.00 13.00 4.50 4.50 0.00 15.00 -52.02%
NAPS 6.23 6.30 6.29 6.14 6.14 6.20 6.14 0.97%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 305.45 158.88 589.54 427.07 282.55 145.87 613.41 -37.25%
EPS 8.81 8.04 19.39 12.90 6.48 5.23 24.10 -48.96%
DPS 4.85 0.00 12.61 4.37 4.37 0.00 14.55 -52.02%
NAPS 6.0441 6.112 6.1023 5.9568 5.9568 6.015 5.9569 0.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.55 3.50 3.59 3.69 4.00 3.59 3.46 -
P/RPS 1.13 2.14 0.59 0.84 1.37 2.39 0.55 61.82%
P/EPS 39.10 42.23 17.96 27.76 59.89 66.54 13.93 99.35%
EY 2.56 2.37 5.57 3.60 1.67 1.50 7.18 -49.81%
DY 1.41 0.00 3.62 1.22 1.13 0.00 4.34 -52.83%
P/NAPS 0.57 0.56 0.57 0.60 0.65 0.58 0.56 1.19%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 16/05/18 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 -
Price 3.75 3.58 3.55 3.65 3.85 4.00 3.48 -
P/RPS 1.19 2.19 0.58 0.83 1.32 2.66 0.55 67.52%
P/EPS 41.30 43.19 17.76 27.46 57.64 74.14 14.01 106.00%
EY 2.42 2.32 5.63 3.64 1.73 1.35 7.14 -51.48%
DY 1.33 0.00 3.66 1.23 1.17 0.00 4.31 -54.43%
P/NAPS 0.60 0.57 0.56 0.59 0.63 0.65 0.57 3.48%

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