[APM] QoQ 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- -36.49%
YoY- -47.59%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 340,713 313,289 306,493 276,135 272,981 255,840 305,763 7.44%
PBT 26,388 26,695 16,488 13,636 17,982 16,659 27,057 -1.64%
Tax -7,597 -5,375 -7,918 -2,946 -111 -5,231 -5,608 22.31%
NP 18,791 21,320 8,570 10,690 17,871 11,428 21,449 -8.40%
-
NP to SH 15,406 17,457 6,376 9,343 14,712 9,652 18,300 -10.79%
-
Tax Rate 28.79% 20.13% 48.02% 21.60% 0.62% 31.40% 20.73% -
Total Cost 321,922 291,969 297,923 265,445 255,110 244,412 284,314 8.59%
-
Net Worth 1,200,904 1,185,263 1,167,629 1,176,670 1,183,611 1,170,770 1,155,480 2.59%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 19,558 - 9,779 - 23,476 - 14,663 21.06%
Div Payout % 126.96% - 153.37% - 159.57% - 80.13% -
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 1,167,629 1,176,670 1,183,611 1,170,770 1,155,480 2.59%
NOSH 201,600 201,600 195,582 195,460 195,638 195,780 195,512 2.05%
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 5.52% 6.81% 2.80% 3.87% 6.55% 4.47% 7.01% -
ROE 1.28% 1.47% 0.55% 0.79% 1.24% 0.82% 1.58% -
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 174.20 160.18 156.71 141.27 139.53 130.68 156.39 7.41%
EPS 7.88 8.92 3.26 4.78 7.52 4.93 9.36 -10.79%
DPS 10.00 0.00 5.00 0.00 12.00 0.00 7.50 21.03%
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 169.00 155.40 152.03 136.97 135.41 126.90 151.67 7.44%
EPS 7.64 8.66 3.16 4.63 7.30 4.79 9.08 -10.82%
DPS 9.70 0.00 4.85 0.00 11.65 0.00 7.27 21.09%
NAPS 5.9569 5.8793 5.7918 5.8367 5.8711 5.8074 5.7316 2.59%
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 1.99 2.12 2.35 2.85 2.76 3.07 3.06 -24.83%
P/EPS 43.93 38.09 112.88 84.31 51.20 81.34 51.07 -9.51%
EY 2.28 2.63 0.89 1.19 1.95 1.23 1.96 10.55%
DY 2.89 0.00 1.36 0.00 3.12 0.00 1.57 49.92%
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 2.00 2.12 2.24 2.70 2.74 3.03 2.65 -17.03%
P/EPS 44.18 38.09 107.67 79.92 50.80 80.32 44.34 -0.23%
EY 2.26 2.63 0.93 1.25 1.97 1.24 2.26 0.00%
DY 2.87 0.00 1.42 0.00 3.14 0.00 1.81 35.78%
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