[APM] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 67.3%
YoY- -164.1%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,941,268 1,693,652 1,078,884 1,019,924 1,480,850 1,269,049 1,147,974 9.14%
PBT 98,222 50,674 -15,022 1,384 69,218 70,670 66,009 6.84%
Tax -23,564 -12,302 -10,854 -6,337 -20,574 -22,521 -23,586 -0.01%
NP 74,658 38,372 -25,877 -4,953 48,644 48,149 42,422 9.87%
-
NP to SH 51,169 24,377 -36,900 -17,712 27,632 28,141 34,662 6.70%
-
Tax Rate 23.99% 24.28% - 457.88% 29.72% 31.87% 35.73% -
Total Cost 1,866,609 1,655,280 1,104,761 1,024,877 1,432,206 1,220,900 1,105,552 9.11%
-
Net Worth 1,327,404 1,307,854 1,276,575 1,241,386 1,247,819 1,222,393 1,200,891 1.68%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 18,246 18,246 - - 13,038 13,038 11,735 7.62%
Div Payout % 35.66% 74.85% - - 47.19% 46.33% 33.86% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,327,404 1,307,854 1,276,575 1,241,386 1,247,819 1,222,393 1,200,891 1.68%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.85% 2.27% -2.40% -0.49% 3.28% 3.79% 3.70% -
ROE 3.85% 1.86% -2.89% -1.43% 2.21% 2.30% 2.89% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 993.01 866.34 551.88 521.72 757.15 648.85 586.94 9.15%
EPS 26.17 12.47 -18.88 -9.05 14.13 14.39 17.72 6.71%
DPS 9.33 9.33 0.00 0.00 6.67 6.67 6.00 7.63%
NAPS 6.79 6.69 6.53 6.35 6.38 6.25 6.14 1.69%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 962.93 840.11 535.16 505.91 734.55 629.49 569.43 9.14%
EPS 25.38 12.09 -18.30 -8.79 13.71 13.96 17.19 6.70%
DPS 9.05 9.05 0.00 0.00 6.47 6.47 5.82 7.63%
NAPS 6.5843 6.4874 6.3322 6.1577 6.1896 6.0635 5.9568 1.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.06 1.77 2.18 1.70 2.34 3.30 3.69 -
P/RPS 0.21 0.20 0.40 0.33 0.31 0.51 0.63 -16.72%
P/EPS 7.87 14.19 -11.55 -18.76 16.56 22.94 20.82 -14.96%
EY 12.71 7.04 -8.66 -5.33 6.04 4.36 4.80 17.61%
DY 4.53 5.27 0.00 0.00 2.85 2.02 1.63 18.56%
P/NAPS 0.30 0.26 0.33 0.27 0.37 0.53 0.60 -10.90%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 21/11/22 19/11/21 19/11/20 22/11/19 16/11/18 20/11/17 -
Price 2.12 1.81 2.21 1.91 2.03 3.20 3.65 -
P/RPS 0.21 0.21 0.40 0.37 0.27 0.49 0.62 -16.50%
P/EPS 8.10 14.52 -11.71 -21.08 14.37 22.24 20.60 -14.40%
EY 12.35 6.89 -8.54 -4.74 6.96 4.50 4.86 16.80%
DY 4.40 5.16 0.00 0.00 3.28 2.08 1.64 17.86%
P/NAPS 0.31 0.27 0.34 0.30 0.32 0.51 0.59 -10.16%

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