[APM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.56%
YoY- -39.67%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,496,940 1,110,638 725,978 367,609 1,334,372 951,787 615,790 80.50%
PBT 68,776 51,914 38,078 20,409 77,441 53,003 39,393 44.84%
Tax -20,363 -15,431 -9,121 -5,093 -16,983 -16,891 -12,191 40.64%
NP 48,413 36,483 28,957 15,316 60,458 36,112 27,202 46.70%
-
NP to SH 27,237 20,724 18,339 9,779 38,441 21,106 17,758 32.89%
-
Tax Rate 29.61% 29.72% 23.95% 24.95% 21.93% 31.87% 30.95% -
Total Cost 1,448,527 1,074,155 697,021 352,293 1,273,914 915,675 588,588 81.98%
-
Net Worth 1,273,245 1,247,819 1,243,907 1,241,952 1,234,128 1,222,393 1,218,488 2.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 19,558 9,779 9,779 - 23,469 9,779 9,779 58.53%
Div Payout % 71.81% 47.19% 53.32% - 61.05% 46.33% 55.07% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,273,245 1,247,819 1,243,907 1,241,952 1,234,128 1,222,393 1,218,488 2.96%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.23% 3.28% 3.99% 4.17% 4.53% 3.79% 4.42% -
ROE 2.14% 1.66% 1.47% 0.79% 3.11% 1.73% 1.46% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 765.37 567.86 371.19 187.96 682.25 486.64 314.85 80.49%
EPS 13.93 10.60 9.38 5.00 19.65 10.79 9.08 32.91%
DPS 10.00 5.00 5.00 0.00 12.00 5.00 5.00 58.53%
NAPS 6.51 6.38 6.36 6.35 6.31 6.25 6.23 2.96%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 742.53 550.91 360.11 182.35 661.89 472.12 305.45 80.50%
EPS 13.51 10.28 9.10 4.85 19.07 10.47 8.81 32.87%
DPS 9.70 4.85 4.85 0.00 11.64 4.85 4.85 58.53%
NAPS 6.3157 6.1896 6.1702 6.1605 6.1217 6.0635 6.0441 2.96%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.16 2.34 2.75 3.00 2.68 3.30 3.55 -
P/RPS 0.28 0.41 0.74 1.60 0.39 0.68 1.13 -60.44%
P/EPS 15.51 22.08 29.33 60.00 13.64 30.58 39.10 -45.92%
EY 6.45 4.53 3.41 1.67 7.33 3.27 2.56 84.84%
DY 4.63 2.14 1.82 0.00 4.48 1.52 1.41 120.44%
P/NAPS 0.33 0.37 0.43 0.47 0.42 0.53 0.57 -30.46%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 22/11/19 27/08/19 24/05/19 25/02/19 16/11/18 29/08/18 -
Price 2.15 2.03 2.40 2.93 2.93 3.20 3.75 -
P/RPS 0.28 0.36 0.65 1.56 0.43 0.66 1.19 -61.78%
P/EPS 15.44 19.16 25.60 58.60 14.91 29.65 41.30 -48.01%
EY 6.48 5.22 3.91 1.71 6.71 3.37 2.42 92.48%
DY 4.65 2.46 2.08 0.00 4.10 1.56 1.33 129.83%
P/NAPS 0.33 0.32 0.38 0.46 0.46 0.51 0.60 -32.79%

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