[APM] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -1278.92%
YoY- -108.33%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,489,230 1,455,951 1,270,239 809,163 764,943 1,110,638 951,787 7.73%
PBT 98,888 73,667 38,006 -11,267 1,038 51,914 53,003 10.94%
Tax -27,776 -17,673 -9,227 -8,141 -4,753 -15,431 -16,891 8.63%
NP 71,112 55,994 28,779 -19,408 -3,715 36,483 36,112 11.94%
-
NP to SH 48,667 38,377 18,283 -27,675 -13,284 20,724 21,106 14.92%
-
Tax Rate 28.09% 23.99% 24.28% - 457.90% 29.72% 31.87% -
Total Cost 1,418,118 1,399,957 1,241,460 828,571 768,658 1,074,155 915,675 7.55%
-
Net Worth 1,411,466 1,327,404 1,307,854 1,276,575 1,241,386 1,247,819 1,222,393 2.42%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 19,549 13,684 13,684 - - 9,779 9,779 12.22%
Div Payout % 40.17% 35.66% 74.85% - - 47.19% 46.33% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,411,466 1,327,404 1,307,854 1,276,575 1,241,386 1,247,819 1,222,393 2.42%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.78% 3.85% 2.27% -2.40% -0.49% 3.28% 3.79% -
ROE 3.45% 2.89% 1.40% -2.17% -1.07% 1.66% 1.73% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 761.78 744.75 649.76 413.91 391.29 567.86 486.64 7.74%
EPS 24.89 19.63 9.35 -14.16 -6.79 10.60 10.79 14.93%
DPS 10.00 7.00 7.00 0.00 0.00 5.00 5.00 12.23%
NAPS 7.22 6.79 6.69 6.53 6.35 6.38 6.25 2.43%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 738.71 722.20 630.08 401.37 379.44 550.91 472.12 7.73%
EPS 24.14 19.04 9.07 -13.73 -6.59 10.28 10.47 14.92%
DPS 9.70 6.79 6.79 0.00 0.00 4.85 4.85 12.23%
NAPS 7.0013 6.5843 6.4874 6.3322 6.1577 6.1896 6.0635 2.42%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.00 2.06 1.77 2.18 1.70 2.34 3.30 -
P/RPS 0.39 0.28 0.27 0.53 0.43 0.41 0.68 -8.84%
P/EPS 12.05 10.49 18.93 -15.40 -25.02 22.08 30.58 -14.36%
EY 8.30 9.53 5.28 -6.49 -4.00 4.53 3.27 16.77%
DY 3.33 3.40 3.95 0.00 0.00 2.14 1.52 13.95%
P/NAPS 0.42 0.30 0.26 0.33 0.27 0.37 0.53 -3.79%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 20/11/23 21/11/22 19/11/21 19/11/20 22/11/19 16/11/18 -
Price 2.82 2.12 1.81 2.21 1.91 2.03 3.20 -
P/RPS 0.37 0.28 0.28 0.53 0.49 0.36 0.66 -9.18%
P/EPS 11.33 10.80 19.35 -15.61 -28.11 19.16 29.65 -14.80%
EY 8.83 9.26 5.17 -6.41 -3.56 5.22 3.37 17.39%
DY 3.55 3.30 3.87 0.00 0.00 2.46 1.56 14.67%
P/NAPS 0.39 0.31 0.27 0.34 0.30 0.32 0.51 -4.36%

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