[APM] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.33%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,104,540 1,152,839 1,173,144 1,248,036 1,273,020 1,227,870 1,253,369 -8.07%
PBT 54,544 95,026 102,725 120,770 133,312 145,285 146,182 -48.14%
Tax -11,784 -23,113 -30,669 -35,542 -48,652 -34,133 -34,985 -51.55%
NP 42,760 71,913 72,056 85,228 84,660 111,152 111,197 -47.08%
-
NP to SH 37,372 60,490 61,038 72,254 71,308 98,403 98,284 -47.48%
-
Tax Rate 21.60% 24.32% 29.86% 29.43% 36.49% 23.49% 23.93% -
Total Cost 1,061,780 1,080,926 1,101,088 1,162,808 1,188,360 1,116,718 1,142,172 -4.74%
-
Net Worth 1,176,670 1,183,202 1,169,408 1,155,985 1,164,332 1,142,719 949,052 15.39%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 38,136 19,555 29,339 - 38,155 19,568 -
Div Payout % - 63.05% 32.04% 40.61% - 38.78% 19.91% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,176,670 1,183,202 1,169,408 1,155,985 1,164,332 1,142,719 949,052 15.39%
NOSH 195,460 195,570 195,553 195,598 195,686 195,671 195,680 -0.07%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.87% 6.24% 6.14% 6.83% 6.65% 9.05% 8.87% -
ROE 3.18% 5.11% 5.22% 6.25% 6.12% 8.61% 10.36% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 565.10 589.47 599.91 638.06 650.54 627.52 640.52 -8.00%
EPS 19.12 30.93 31.21 36.94 36.44 50.29 50.23 -47.44%
DPS 0.00 19.50 10.00 15.00 0.00 19.50 10.00 -
NAPS 6.02 6.05 5.98 5.91 5.95 5.84 4.85 15.48%
Adjusted Per Share Value based on latest NOSH - 195,512
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 547.89 571.84 581.92 619.07 631.46 609.06 621.71 -8.07%
EPS 18.54 30.00 30.28 35.84 35.37 48.81 48.75 -47.47%
DPS 0.00 18.92 9.70 14.55 0.00 18.93 9.71 -
NAPS 5.8367 5.8691 5.8006 5.7341 5.7755 5.6683 4.7076 15.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.03 3.85 4.01 4.78 4.65 4.84 5.90 -
P/RPS 0.71 0.65 0.67 0.75 0.71 0.77 0.92 -15.85%
P/EPS 21.08 12.45 12.85 12.94 12.76 9.62 11.75 47.59%
EY 4.74 8.03 7.78 7.73 7.84 10.39 8.51 -32.27%
DY 0.00 5.06 2.49 3.14 0.00 4.03 1.69 -
P/NAPS 0.67 0.64 0.67 0.81 0.78 0.83 1.22 -32.91%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 17/05/16 26/02/16 20/11/15 21/08/15 14/05/15 27/02/15 26/11/14 -
Price 3.82 3.82 3.96 4.15 5.15 4.97 5.36 -
P/RPS 0.68 0.65 0.66 0.65 0.79 0.79 0.84 -13.12%
P/EPS 19.98 12.35 12.69 11.23 14.13 9.88 10.67 51.86%
EY 5.01 8.10 7.88 8.90 7.08 10.12 9.37 -34.09%
DY 0.00 5.10 2.53 3.61 0.00 3.92 1.87 -
P/NAPS 0.63 0.63 0.66 0.70 0.87 0.85 1.11 -31.42%

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