[APM] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -31.51%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 327,538 291,370 275,536 294,075 340,713 313,289 306,493 4.51%
PBT 21,877 20,329 10,687 18,491 26,388 26,695 16,488 20.68%
Tax -3,730 -5,573 -6,775 -5,342 -7,597 -5,375 -7,918 -39.37%
NP 18,147 14,756 3,912 13,149 18,791 21,320 8,570 64.67%
-
NP to SH 13,098 12,934 2,511 10,552 15,406 17,457 6,376 61.38%
-
Tax Rate 17.05% 27.41% 63.39% 28.89% 28.79% 20.13% 48.02% -
Total Cost 309,391 276,614 271,624 280,926 321,922 291,969 297,923 2.54%
-
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,629 3.53%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16,624 - 8,801 - 19,558 - 9,779 42.30%
Div Payout % 126.93% - 350.51% - 126.96% - 153.37% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,629 3.53%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 195,582 2.03%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.54% 5.06% 1.42% 4.47% 5.52% 6.81% 2.80% -
ROE 1.06% 1.08% 0.21% 0.87% 1.28% 1.47% 0.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 167.47 148.97 140.88 150.36 174.20 160.18 156.71 4.51%
EPS 6.70 6.61 1.28 5.40 7.88 8.92 3.26 61.43%
DPS 8.50 0.00 4.50 0.00 10.00 0.00 5.00 42.30%
NAPS 6.29 6.14 6.14 6.20 6.14 6.06 5.97 3.53%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 162.47 144.53 136.67 145.87 169.00 155.40 152.03 4.51%
EPS 6.50 6.42 1.25 5.23 7.64 8.66 3.16 61.52%
DPS 8.25 0.00 4.37 0.00 9.70 0.00 4.85 42.35%
NAPS 6.1023 5.9568 5.9568 6.015 5.9569 5.8793 5.7918 3.53%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.59 3.69 4.00 3.59 3.46 3.40 3.68 -
P/RPS 2.14 2.48 2.84 2.39 1.99 2.12 2.35 -6.03%
P/EPS 53.61 55.80 311.57 66.54 43.93 38.09 112.88 -39.04%
EY 1.87 1.79 0.32 1.50 2.28 2.63 0.89 63.82%
DY 2.37 0.00 1.13 0.00 2.89 0.00 1.36 44.66%
P/NAPS 0.57 0.60 0.65 0.58 0.56 0.56 0.62 -5.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 30/11/16 23/08/16 -
Price 3.55 3.65 3.85 4.00 3.48 3.40 3.51 -
P/RPS 2.12 2.45 2.73 2.66 2.00 2.12 2.24 -3.59%
P/EPS 53.01 55.19 299.88 74.14 44.18 38.09 107.67 -37.56%
EY 1.89 1.81 0.33 1.35 2.26 2.63 0.93 60.23%
DY 2.39 0.00 1.17 0.00 2.87 0.00 1.42 41.36%
P/NAPS 0.56 0.59 0.63 0.65 0.57 0.56 0.59 -3.41%

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