[APM] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -47.26%
YoY- -57.59%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 306,493 276,135 272,981 255,840 305,763 318,255 287,843 4.27%
PBT 16,488 13,636 17,982 16,659 27,057 33,328 35,648 -40.22%
Tax -7,918 -2,946 -111 -5,231 -5,608 -12,163 -7,894 0.20%
NP 8,570 10,690 17,871 11,428 21,449 21,165 27,754 -54.34%
-
NP to SH 6,376 9,343 14,712 9,652 18,300 17,827 24,690 -59.48%
-
Tax Rate 48.02% 21.60% 0.62% 31.40% 20.73% 36.49% 22.14% -
Total Cost 297,923 265,445 255,110 244,412 284,314 297,090 260,089 9.48%
-
Net Worth 1,167,629 1,176,670 1,183,611 1,170,770 1,155,480 1,164,332 1,142,548 1.45%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,779 - 23,476 - 14,663 - 23,477 -44.25%
Div Payout % 153.37% - 159.57% - 80.13% - 95.09% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,167,629 1,176,670 1,183,611 1,170,770 1,155,480 1,164,332 1,142,548 1.45%
NOSH 195,582 195,460 195,638 195,780 195,512 195,686 195,641 -0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.80% 3.87% 6.55% 4.47% 7.01% 6.65% 9.64% -
ROE 0.55% 0.79% 1.24% 0.82% 1.58% 1.53% 2.16% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 156.71 141.27 139.53 130.68 156.39 162.64 147.13 4.29%
EPS 3.26 4.78 7.52 4.93 9.36 9.11 12.62 -59.47%
DPS 5.00 0.00 12.00 0.00 7.50 0.00 12.00 -44.24%
NAPS 5.97 6.02 6.05 5.98 5.91 5.95 5.84 1.47%
Adjusted Per Share Value based on latest NOSH - 195,780
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 152.03 136.97 135.41 126.90 151.67 157.86 142.78 4.27%
EPS 3.16 4.63 7.30 4.79 9.08 8.84 12.25 -59.51%
DPS 4.85 0.00 11.65 0.00 7.27 0.00 11.65 -44.27%
NAPS 5.7918 5.8367 5.8711 5.8074 5.7316 5.7755 5.6674 1.45%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.68 4.03 3.85 4.01 4.78 4.65 4.84 -
P/RPS 2.35 2.85 2.76 3.07 3.06 2.86 3.29 -20.11%
P/EPS 112.88 84.31 51.20 81.34 51.07 51.04 38.35 105.51%
EY 0.89 1.19 1.95 1.23 1.96 1.96 2.61 -51.22%
DY 1.36 0.00 3.12 0.00 1.57 0.00 2.48 -33.02%
P/NAPS 0.62 0.67 0.64 0.67 0.81 0.78 0.83 -17.68%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 17/05/16 26/02/16 20/11/15 21/08/15 14/05/15 27/02/15 -
Price 3.51 3.82 3.82 3.96 4.15 5.15 4.97 -
P/RPS 2.24 2.70 2.74 3.03 2.65 3.17 3.38 -24.00%
P/EPS 107.67 79.92 50.80 80.32 44.34 56.53 39.38 95.64%
EY 0.93 1.25 1.97 1.24 2.26 1.77 2.54 -48.85%
DY 1.42 0.00 3.14 0.00 1.81 0.00 2.41 -29.74%
P/NAPS 0.59 0.63 0.63 0.66 0.70 0.87 0.85 -21.62%

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