[APM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -38.1%
YoY- -16.9%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,281,236 1,188,519 1,147,974 1,139,222 1,176,300 1,236,630 1,194,556 4.78%
PBT 115,352 71,384 66,009 58,356 73,964 83,207 75,758 32.38%
Tax -30,676 -21,420 -23,586 -24,234 -21,368 -23,836 -21,652 26.17%
NP 84,676 49,964 42,422 34,122 52,596 59,371 54,106 34.83%
-
NP to SH 64,840 39,095 34,662 26,126 42,208 48,582 44,234 29.07%
-
Tax Rate 26.59% 30.01% 35.73% 41.53% 28.89% 28.65% 28.58% -
Total Cost 1,196,560 1,138,555 1,105,552 1,105,100 1,123,704 1,177,259 1,140,449 3.25%
-
Net Worth 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 2.62%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 25,426 11,735 17,602 - 29,338 13,039 -
Div Payout % - 65.04% 33.86% 67.38% - 60.39% 29.48% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 2.62%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.61% 4.20% 3.70% 3.00% 4.47% 4.80% 4.53% -
ROE 5.26% 3.18% 2.89% 2.18% 3.48% 4.05% 3.73% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 655.08 607.67 586.94 582.47 601.42 632.27 610.75 4.78%
EPS 33.16 19.99 17.72 13.36 21.60 24.84 22.61 29.11%
DPS 0.00 13.00 6.00 9.00 0.00 15.00 6.67 -
NAPS 6.30 6.29 6.14 6.14 6.20 6.14 6.06 2.62%
Adjusted Per Share Value based on latest NOSH - 201,600
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 635.53 589.54 569.43 565.09 583.48 613.41 592.54 4.78%
EPS 32.16 19.39 17.19 12.96 20.94 24.10 21.94 29.06%
DPS 0.00 12.61 5.82 8.73 0.00 14.55 6.47 -
NAPS 6.112 6.1023 5.9568 5.9568 6.015 5.9569 5.8793 2.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.50 3.59 3.69 4.00 3.59 3.46 3.40 -
P/RPS 0.53 0.59 0.63 0.69 0.60 0.55 0.56 -3.60%
P/EPS 10.56 17.96 20.82 29.95 16.64 13.93 15.03 -20.98%
EY 9.47 5.57 4.80 3.34 6.01 7.18 6.65 26.60%
DY 0.00 3.62 1.63 2.25 0.00 4.34 1.96 -
P/NAPS 0.56 0.57 0.60 0.65 0.58 0.56 0.56 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 30/11/16 -
Price 3.58 3.55 3.65 3.85 4.00 3.48 3.40 -
P/RPS 0.55 0.58 0.62 0.66 0.67 0.55 0.56 -1.19%
P/EPS 10.80 17.76 20.60 28.82 18.54 14.01 15.03 -19.79%
EY 9.26 5.63 4.86 3.47 5.40 7.14 6.65 24.72%
DY 0.00 3.66 1.64 2.34 0.00 4.31 1.96 -
P/NAPS 0.57 0.56 0.59 0.63 0.65 0.57 0.56 1.18%

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