[APM] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 207.71%
YoY- 109.91%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 944,036 490,387 1,926,421 1,455,951 937,502 507,082 1,739,166 -33.48%
PBT 60,765 35,763 108,293 73,667 31,288 23,047 54,066 8.10%
Tax -16,072 -7,950 -21,891 -17,673 -9,807 -6,860 -12,383 19.00%
NP 44,693 27,813 86,402 55,994 21,481 16,187 41,683 4.76%
-
NP to SH 29,999 20,209 60,435 38,377 12,472 9,668 26,400 8.90%
-
Tax Rate 26.45% 22.23% 20.21% 23.99% 31.34% 29.77% 22.90% -
Total Cost 899,343 462,574 1,840,019 1,399,957 916,021 490,895 1,697,483 -34.54%
-
Net Worth 1,427,106 1,425,151 1,429,061 1,327,404 1,305,899 1,303,944 1,288,305 7.06%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 19,549 - 35,188 13,684 13,684 - 27,369 -20.11%
Div Payout % 65.17% - 58.23% 35.66% 109.72% - 103.67% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,427,106 1,425,151 1,429,061 1,327,404 1,305,899 1,303,944 1,288,305 7.06%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.73% 5.67% 4.49% 3.85% 2.29% 3.19% 2.40% -
ROE 2.10% 1.42% 4.23% 2.89% 0.96% 0.74% 2.05% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 482.90 250.85 985.41 744.75 479.56 259.38 889.63 -33.48%
EPS 15.35 10.34 30.91 19.63 6.38 4.95 13.50 8.94%
DPS 10.00 0.00 18.00 7.00 7.00 0.00 14.00 -20.11%
NAPS 7.30 7.29 7.31 6.79 6.68 6.67 6.59 7.06%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 468.27 243.25 955.57 722.20 465.03 251.53 862.68 -33.48%
EPS 14.88 10.02 29.98 19.04 6.19 4.80 13.10 8.87%
DPS 9.70 0.00 17.45 6.79 6.79 0.00 13.58 -20.11%
NAPS 7.0789 7.0692 7.0886 6.5843 6.4777 6.468 6.3904 7.06%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.90 2.82 2.50 2.06 2.05 2.05 1.83 -
P/RPS 0.60 1.12 0.25 0.28 0.43 0.79 0.21 101.48%
P/EPS 18.90 27.28 8.09 10.49 32.13 41.45 13.55 24.86%
EY 5.29 3.67 12.37 9.53 3.11 2.41 7.38 -19.92%
DY 3.45 0.00 7.20 3.40 3.41 0.00 7.65 -41.22%
P/NAPS 0.40 0.39 0.34 0.30 0.31 0.31 0.28 26.87%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 24/05/24 27/02/24 20/11/23 23/08/23 19/05/23 24/02/23 -
Price 2.91 2.90 2.95 2.12 2.12 2.06 1.87 -
P/RPS 0.60 1.16 0.30 0.28 0.44 0.79 0.21 101.48%
P/EPS 18.96 28.05 9.54 10.80 33.23 41.65 13.85 23.31%
EY 5.27 3.56 10.48 9.26 3.01 2.40 7.22 -18.94%
DY 3.44 0.00 6.10 3.30 3.30 0.00 7.49 -40.50%
P/NAPS 0.40 0.40 0.40 0.31 0.32 0.31 0.28 26.87%

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