[APM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -58.54%
YoY- 53.62%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,334,372 951,787 615,790 320,309 1,188,519 860,981 569,611 76.11%
PBT 77,441 53,003 39,393 28,838 71,384 49,507 29,178 91.35%
Tax -16,983 -16,891 -12,191 -7,669 -21,420 -17,690 -12,117 25.16%
NP 60,458 36,112 27,202 21,169 49,964 31,817 17,061 131.89%
-
NP to SH 38,441 21,106 17,758 16,210 39,095 25,997 13,063 104.94%
-
Tax Rate 21.93% 31.87% 30.95% 26.59% 30.01% 35.73% 41.53% -
Total Cost 1,273,914 915,675 588,588 299,140 1,138,555 829,164 552,550 74.25%
-
Net Worth 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,469 9,779 9,779 - 25,426 8,801 8,801 91.95%
Div Payout % 61.05% 46.33% 55.07% - 65.04% 33.86% 67.38% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1.83%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.53% 3.79% 4.42% 6.61% 4.20% 3.70% 3.00% -
ROE 3.11% 1.73% 1.46% 1.32% 3.18% 2.16% 1.09% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 682.25 486.64 314.85 163.77 607.67 440.21 291.23 76.11%
EPS 19.65 10.79 9.08 8.29 19.99 13.29 6.68 104.89%
DPS 12.00 5.00 5.00 0.00 13.00 4.50 4.50 91.95%
NAPS 6.31 6.25 6.23 6.30 6.29 6.14 6.14 1.83%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 661.89 472.12 305.45 158.88 589.54 427.07 282.55 76.11%
EPS 19.07 10.47 8.81 8.04 19.39 12.90 6.48 104.95%
DPS 11.64 4.85 4.85 0.00 12.61 4.37 4.37 91.81%
NAPS 6.1217 6.0635 6.0441 6.112 6.1023 5.9568 5.9568 1.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.68 3.30 3.55 3.50 3.59 3.69 4.00 -
P/RPS 0.39 0.68 1.13 2.14 0.59 0.84 1.37 -56.62%
P/EPS 13.64 30.58 39.10 42.23 17.96 27.76 59.89 -62.60%
EY 7.33 3.27 2.56 2.37 5.57 3.60 1.67 167.35%
DY 4.48 1.52 1.41 0.00 3.62 1.22 1.13 149.86%
P/NAPS 0.42 0.53 0.57 0.56 0.57 0.60 0.65 -25.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 16/11/18 29/08/18 16/05/18 28/02/18 20/11/17 21/08/17 -
Price 2.93 3.20 3.75 3.58 3.55 3.65 3.85 -
P/RPS 0.43 0.66 1.19 2.19 0.58 0.83 1.32 -52.55%
P/EPS 14.91 29.65 41.30 43.19 17.76 27.46 57.64 -59.30%
EY 6.71 3.37 2.42 2.32 5.63 3.64 1.73 146.25%
DY 4.10 1.56 1.33 0.00 3.66 1.23 1.17 130.18%
P/NAPS 0.46 0.51 0.60 0.57 0.56 0.59 0.63 -18.86%

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