[APM] QoQ TTM 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- -16.73%
YoY- -28.47%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM 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 1,493,223 1,444,560 1,381,672 1,334,372 1,279,325 1,234,698 13.66%
PBT 68,776 76,352 76,126 69,012 77,441 74,880 81,599 -10.74%
Tax -20,543 -15,703 -14,093 -14,407 -16,983 -20,621 -21,494 -2.96%
NP 48,233 60,649 62,033 54,605 60,458 54,259 60,105 -13.61%
-
NP to SH 27,237 38,059 39,022 32,010 38,441 34,204 43,790 -27.07%
-
Tax Rate 29.87% 20.57% 18.51% 20.88% 21.93% 27.54% 26.34% -
Total Cost 1,448,707 1,432,574 1,382,527 1,327,067 1,273,914 1,225,066 1,174,593 14.96%
-
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 23,469 23,469 23,470 23,470 26,403 26,403 -18.08%
Div Payout % 71.81% 61.67% 60.15% 73.32% 61.05% 77.20% 60.30% -
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 3.22% 4.06% 4.29% 3.95% 4.53% 4.24% 4.87% -
ROE 2.14% 3.05% 3.14% 2.58% 3.11% 2.80% 3.59% -
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 765.37 763.47 738.59 706.44 682.25 654.11 631.29 13.66%
EPS 13.93 19.46 19.95 16.37 19.65 17.49 22.39 -27.05%
DPS 10.00 12.00 12.00 12.00 12.00 13.50 13.50 -18.08%
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 742.53 740.69 716.55 685.35 661.89 634.59 612.45 13.66%
EPS 13.51 18.88 19.36 15.88 19.07 16.97 21.72 -27.07%
DPS 9.70 11.64 11.64 11.64 11.64 13.10 13.10 -18.10%
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 0.31 0.37 0.42 0.39 0.50 0.56 -36.92%
P/EPS 15.51 12.03 13.78 18.33 13.64 18.87 15.86 -1.47%
EY 6.45 8.32 7.26 5.46 7.33 5.30 6.31 1.46%
DY 4.63 5.13 4.36 4.00 4.48 4.09 3.80 14.03%
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 0.27 0.32 0.41 0.43 0.49 0.59 -39.07%
P/EPS 15.44 10.43 12.03 17.90 14.91 18.30 16.75 -5.27%
EY 6.48 9.59 8.31 5.59 6.71 5.47 5.97 5.60%
DY 4.65 5.91 5.00 4.10 4.10 4.22 3.60 18.54%
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