[APM] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 32.67%
YoY- -21.64%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,019,924 1,480,850 1,269,049 1,147,974 1,194,556 1,173,144 1,253,369 -3.37%
PBT 1,384 69,218 70,670 66,009 75,758 102,725 146,182 -53.97%
Tax -6,337 -20,574 -22,521 -23,586 -21,652 -30,669 -34,985 -24.76%
NP -4,953 48,644 48,149 42,422 54,106 72,056 111,197 -
-
NP to SH -17,712 27,632 28,141 34,662 44,234 61,038 98,284 -
-
Tax Rate 457.88% 29.72% 31.87% 35.73% 28.58% 29.86% 23.93% -
Total Cost 1,024,877 1,432,206 1,220,900 1,105,552 1,140,449 1,101,088 1,142,172 -1.78%
-
Net Worth 1,241,386 1,247,819 1,222,393 1,200,891 1,185,263 1,169,408 949,052 4.57%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 13,038 13,038 11,735 13,039 19,555 19,568 -
Div Payout % - 47.19% 46.33% 33.86% 29.48% 32.04% 19.91% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,241,386 1,247,819 1,222,393 1,200,891 1,185,263 1,169,408 949,052 4.57%
NOSH 201,600 201,600 201,600 201,600 201,600 195,553 195,680 0.49%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -0.49% 3.28% 3.79% 3.70% 4.53% 6.14% 8.87% -
ROE -1.43% 2.21% 2.30% 2.89% 3.73% 5.22% 10.36% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 521.72 757.15 648.85 586.94 610.75 599.91 640.52 -3.35%
EPS -9.05 14.13 14.39 17.72 22.61 31.21 50.23 -
DPS 0.00 6.67 6.67 6.00 6.67 10.00 10.00 -
NAPS 6.35 6.38 6.25 6.14 6.06 5.98 4.85 4.58%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 505.91 734.55 629.49 569.43 592.54 581.92 621.71 -3.37%
EPS -8.79 13.71 13.96 17.19 21.94 30.28 48.75 -
DPS 0.00 6.47 6.47 5.82 6.47 9.70 9.71 -
NAPS 6.1577 6.1896 6.0635 5.9568 5.8793 5.8006 4.7076 4.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.70 2.34 3.30 3.69 3.40 4.01 5.90 -
P/RPS 0.33 0.31 0.51 0.63 0.56 0.67 0.92 -15.69%
P/EPS -18.76 16.56 22.94 20.82 15.03 12.85 11.75 -
EY -5.33 6.04 4.36 4.80 6.65 7.78 8.51 -
DY 0.00 2.85 2.02 1.63 1.96 2.49 1.69 -
P/NAPS 0.27 0.37 0.53 0.60 0.56 0.67 1.22 -22.20%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 22/11/19 16/11/18 20/11/17 30/11/16 20/11/15 26/11/14 -
Price 1.91 2.03 3.20 3.65 3.40 3.96 5.36 -
P/RPS 0.37 0.27 0.49 0.62 0.56 0.66 0.84 -12.76%
P/EPS -21.08 14.37 22.24 20.60 15.03 12.69 10.67 -
EY -4.74 6.96 4.50 4.86 6.65 7.88 9.37 -
DY 0.00 3.28 2.08 1.64 1.96 2.53 1.87 -
P/NAPS 0.30 0.32 0.51 0.59 0.56 0.66 1.11 -19.57%

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