[APM] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 173.79%
YoY- 80.86%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 384,660 335,997 291,370 313,289 255,840 291,902 329,036 2.63%
PBT 13,836 13,610 20,329 26,695 16,659 34,741 51,877 -19.76%
Tax -6,310 -4,700 -5,573 -5,375 -5,231 -9,074 -12,972 -11.31%
NP 7,526 8,910 14,756 21,320 11,428 25,667 38,905 -23.94%
-
NP to SH 2,385 3,348 12,934 17,457 9,652 22,758 36,329 -36.47%
-
Tax Rate 45.61% 34.53% 27.41% 20.13% 31.40% 26.12% 25.01% -
Total Cost 377,134 327,087 276,614 291,969 244,412 266,235 290,131 4.46%
-
Net Worth 1,247,819 1,222,393 1,200,891 1,185,263 1,170,770 949,065 888,651 5.81%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,247,819 1,222,393 1,200,891 1,185,263 1,170,770 949,065 888,651 5.81%
NOSH 201,600 201,600 201,600 201,600 195,780 195,683 195,738 0.49%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.96% 2.65% 5.06% 6.81% 4.47% 8.79% 11.82% -
ROE 0.19% 0.27% 1.08% 1.47% 0.82% 2.40% 4.09% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 196.67 171.79 148.97 160.18 130.68 149.17 168.10 2.64%
EPS 1.22 1.71 6.61 8.92 4.93 11.63 18.56 -36.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.38 6.25 6.14 6.06 5.98 4.85 4.54 5.83%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 190.80 166.67 144.53 155.40 126.90 144.79 163.21 2.63%
EPS 1.18 1.66 6.42 8.66 4.79 11.29 18.02 -36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1896 6.0635 5.9568 5.8793 5.8074 4.7077 4.408 5.81%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.34 3.30 3.69 3.40 4.01 5.90 5.67 -
P/RPS 1.19 1.92 2.48 2.12 3.07 3.96 3.37 -15.92%
P/EPS 191.89 192.78 55.80 38.09 81.34 50.73 30.55 35.81%
EY 0.52 0.52 1.79 2.63 1.23 1.97 3.27 -26.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.60 0.56 0.67 1.22 1.25 -18.35%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 16/11/18 20/11/17 30/11/16 20/11/15 26/11/14 21/11/13 -
Price 2.03 3.20 3.65 3.40 3.96 5.36 5.90 -
P/RPS 1.03 1.86 2.45 2.12 3.03 3.59 3.51 -18.47%
P/EPS 166.47 186.94 55.19 38.09 80.32 46.09 31.79 31.76%
EY 0.60 0.53 1.81 2.63 1.24 2.17 3.15 -24.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.59 0.56 0.66 1.11 1.30 -20.82%

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