[APM] YoY TTM 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- 44.87%
YoY- 180.32%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,932,955 1,874,272 1,392,039 1,326,908 1,202,089 1,444,560 1,234,698 7.74%
PBT 137,770 62,961 23,663 53,644 8,283 76,126 81,599 9.11%
Tax -28,156 -16,714 -10,754 -19,688 -11,528 -14,093 -21,494 4.59%
NP 109,614 46,247 12,909 33,956 -3,245 62,033 60,105 10.52%
-
NP to SH 77,962 28,703 926 14,607 -18,185 39,022 43,790 10.08%
-
Tax Rate 20.44% 26.55% 45.45% 36.70% 139.18% 18.51% 26.34% -
Total Cost 1,823,341 1,828,025 1,379,130 1,292,952 1,205,334 1,382,527 1,174,593 7.59%
-
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 41,053 41,053 13,684 13,684 9,779 23,469 26,403 7.62%
Div Payout % 52.66% 143.03% 1,477.82% 93.69% 0.00% 60.15% 60.30% -
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 5.67% 2.47% 0.93% 2.56% -0.27% 4.29% 4.87% -
ROE 5.46% 2.20% 0.07% 1.12% -1.45% 3.14% 3.59% -
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 988.75 958.74 712.06 678.74 614.88 738.59 631.29 7.75%
EPS 39.88 14.68 0.47 7.47 -9.30 19.95 22.39 10.08%
DPS 21.00 21.00 7.00 7.00 5.00 12.00 13.50 7.63%
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 958.81 929.70 690.50 658.19 596.27 716.55 612.45 7.74%
EPS 38.67 14.24 0.46 7.25 -9.02 19.36 21.72 10.08%
DPS 20.36 20.36 6.79 6.79 4.85 11.64 13.10 7.61%
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 0.29 0.21 0.27 0.34 0.28 0.37 0.56 -10.37%
P/EPS 7.27 13.96 411.68 30.51 -18.38 13.78 15.86 -12.18%
EY 13.75 7.16 0.24 3.28 -5.44 7.26 6.31 13.84%
DY 7.24 10.24 3.59 3.07 2.92 4.36 3.80 11.33%
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 0.29 0.22 0.27 0.33 0.27 0.32 0.59 -11.15%
P/EPS 7.30 14.44 401.12 30.38 -17.74 12.03 16.75 -12.91%
EY 13.70 6.93 0.25 3.29 -5.64 8.31 5.97 14.83%
DY 7.22 9.91 3.68 3.08 3.03 5.00 3.60 12.28%
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