[APM] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -113.98%
YoY- 92.59%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 944,036 937,502 802,396 634,477 431,127 725,978 615,790 7.37%
PBT 60,765 31,288 22,393 15,812 -22,415 38,078 39,393 7.48%
Tax -16,072 -9,807 -5,476 -9,930 -286 -9,121 -12,191 4.70%
NP 44,693 21,481 16,917 5,882 -22,701 28,957 27,202 8.61%
-
NP to SH 29,999 12,472 10,169 -2,007 -27,083 18,339 17,758 9.12%
-
Tax Rate 26.45% 31.34% 24.45% 62.80% - 23.95% 30.95% -
Total Cost 899,343 916,021 785,479 628,595 453,828 697,021 588,588 7.31%
-
Net Worth 1,427,106 1,305,899 1,294,170 1,302,003 1,257,058 1,243,907 1,218,488 2.66%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 19,549 13,684 - - - 9,779 9,779 12.22%
Div Payout % 65.17% 109.72% - - - 53.32% 55.07% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,427,106 1,305,899 1,294,170 1,302,003 1,257,058 1,243,907 1,218,488 2.66%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.73% 2.29% 2.11% 0.93% -5.27% 3.99% 4.42% -
ROE 2.10% 0.96% 0.79% -0.15% -2.15% 1.47% 1.46% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 482.90 479.56 410.45 324.55 220.53 371.19 314.85 7.38%
EPS 15.35 6.38 5.20 -1.03 -13.85 9.38 9.08 9.13%
DPS 10.00 7.00 0.00 0.00 0.00 5.00 5.00 12.23%
NAPS 7.30 6.68 6.62 6.66 6.43 6.36 6.23 2.67%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 468.27 465.03 398.01 314.72 213.85 360.11 305.45 7.37%
EPS 14.88 6.19 5.04 -1.00 -13.43 9.10 8.81 9.11%
DPS 9.70 6.79 0.00 0.00 0.00 4.85 4.85 12.23%
NAPS 7.0789 6.4777 6.4195 6.4583 6.2354 6.1702 6.0441 2.66%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.90 2.05 1.95 2.28 1.71 2.75 3.55 -
P/RPS 0.60 0.43 0.48 0.70 0.78 0.74 1.13 -10.00%
P/EPS 18.90 32.13 37.49 -222.09 -12.34 29.33 39.10 -11.40%
EY 5.29 3.11 2.67 -0.45 -8.10 3.41 2.56 12.84%
DY 3.45 3.41 0.00 0.00 0.00 1.82 1.41 16.06%
P/NAPS 0.40 0.31 0.29 0.34 0.27 0.43 0.57 -5.72%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 23/08/23 30/08/22 20/08/21 19/08/20 27/08/19 29/08/18 -
Price 2.91 2.12 1.90 2.27 1.65 2.40 3.75 -
P/RPS 0.60 0.44 0.46 0.70 0.75 0.65 1.19 -10.77%
P/EPS 18.96 33.23 36.53 -221.11 -11.91 25.60 41.30 -12.15%
EY 5.27 3.01 2.74 -0.45 -8.40 3.91 2.42 13.83%
DY 3.44 3.30 0.00 0.00 0.00 2.08 1.33 17.14%
P/NAPS 0.40 0.32 0.29 0.34 0.26 0.38 0.60 -6.52%

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