[APM] QoQ Cumulative 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- -84.55%
YoY- -47.59%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,236,630 895,917 582,628 276,135 1,152,839 879,858 624,018 57.44%
PBT 83,207 56,819 30,124 13,636 95,026 77,044 60,385 23.70%
Tax -23,836 -16,239 -10,864 -2,946 -23,113 -23,002 -17,771 21.51%
NP 59,371 40,580 19,260 10,690 71,913 54,042 42,614 24.61%
-
NP to SH 48,582 33,176 15,719 9,343 60,490 45,779 36,127 21.72%
-
Tax Rate 28.65% 28.58% 36.06% 21.60% 24.32% 29.86% 29.43% -
Total Cost 1,177,259 855,337 563,368 265,445 1,080,926 825,816 581,404 59.71%
-
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 9,779 9,775 - 38,136 14,666 14,669 58.40%
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% 2.80% 1.35% 0.79% 5.11% 3.91% 3.13% -
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 632.27 458.06 298.00 141.27 589.47 449.93 319.03 57.45%
EPS 24.84 16.96 8.04 4.78 30.93 23.41 18.47 21.73%
DPS 15.00 5.00 5.00 0.00 19.50 7.50 7.50 58.40%
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 613.41 444.40 289.00 136.97 571.84 436.44 309.53 57.44%
EPS 24.10 16.46 7.80 4.63 30.00 22.71 17.92 21.72%
DPS 14.55 4.85 4.85 0.00 18.92 7.28 7.28 58.33%
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 0.74 1.23 2.85 0.65 0.89 1.50 -48.61%
P/EPS 13.93 20.04 45.77 84.31 12.45 17.13 25.88 -33.70%
EY 7.18 4.99 2.18 1.19 8.03 5.84 3.86 50.96%
DY 4.34 1.47 1.36 0.00 5.06 1.87 1.57 96.36%
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 0.74 1.18 2.70 0.65 0.88 1.30 -43.49%
P/EPS 14.01 20.04 43.66 79.92 12.35 16.92 22.47 -26.91%
EY 7.14 4.99 2.29 1.25 8.10 5.91 4.45 36.85%
DY 4.31 1.47 1.42 0.00 5.10 1.89 1.81 77.85%
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