[APM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 13.01%
YoY- -1.81%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 431,127 279,548 1,496,940 1,110,638 725,978 367,609 1,334,372 -52.94%
PBT -22,415 304 68,776 51,914 38,078 20,409 77,441 -
Tax -286 -2,611 -20,363 -15,431 -9,121 -5,093 -16,983 -93.44%
NP -22,701 -2,307 48,413 36,483 28,957 15,316 60,458 -
-
NP to SH -27,083 -6,200 27,237 20,724 18,339 9,779 38,441 -
-
Tax Rate - 858.88% 29.61% 29.72% 23.95% 24.95% 21.93% -
Total Cost 453,828 281,855 1,448,527 1,074,155 697,021 352,293 1,273,914 -49.77%
-
Net Worth 1,257,058 1,251,212 1,273,245 1,247,819 1,243,907 1,241,952 1,234,128 1.23%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 19,558 9,779 9,779 - 23,469 -
Div Payout % - - 71.81% 47.19% 53.32% - 61.05% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,257,058 1,251,212 1,273,245 1,247,819 1,243,907 1,241,952 1,234,128 1.23%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -5.27% -0.83% 3.23% 3.28% 3.99% 4.17% 4.53% -
ROE -2.15% -0.50% 2.14% 1.66% 1.47% 0.79% 3.11% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 220.53 142.99 765.37 567.86 371.19 187.96 682.25 -52.93%
EPS -13.85 -3.17 13.93 10.60 9.38 5.00 19.65 -
DPS 0.00 0.00 10.00 5.00 5.00 0.00 12.00 -
NAPS 6.43 6.40 6.51 6.38 6.36 6.35 6.31 1.26%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 213.85 138.66 742.53 550.91 360.11 182.35 661.89 -52.94%
EPS -13.43 -3.08 13.51 10.28 9.10 4.85 19.07 -
DPS 0.00 0.00 9.70 4.85 4.85 0.00 11.64 -
NAPS 6.2354 6.2064 6.3157 6.1896 6.1702 6.1605 6.1217 1.23%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.71 1.60 2.16 2.34 2.75 3.00 2.68 -
P/RPS 0.78 1.12 0.28 0.41 0.74 1.60 0.39 58.80%
P/EPS -12.34 -50.45 15.51 22.08 29.33 60.00 13.64 -
EY -8.10 -1.98 6.45 4.53 3.41 1.67 7.33 -
DY 0.00 0.00 4.63 2.14 1.82 0.00 4.48 -
P/NAPS 0.27 0.25 0.33 0.37 0.43 0.47 0.42 -25.53%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 29/06/20 21/02/20 22/11/19 27/08/19 24/05/19 25/02/19 -
Price 1.65 1.70 2.15 2.03 2.40 2.93 2.93 -
P/RPS 0.75 1.19 0.28 0.36 0.65 1.56 0.43 44.94%
P/EPS -11.91 -53.61 15.44 19.16 25.60 58.60 14.91 -
EY -8.40 -1.87 6.48 5.22 3.91 1.71 6.71 -
DY 0.00 0.00 4.65 2.46 2.08 0.00 4.10 -
P/NAPS 0.26 0.27 0.33 0.32 0.38 0.46 0.46 -31.66%

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