[APM] QoQ Annualized 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- 40.7%
YoY- -27.53%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,139,222 1,176,300 1,236,630 1,194,556 1,165,256 1,104,540 1,152,839 -0.78%
PBT 58,356 73,964 83,207 75,758 60,248 54,544 95,026 -27.77%
Tax -24,234 -21,368 -23,836 -21,652 -21,728 -11,784 -23,113 3.21%
NP 34,122 52,596 59,371 54,106 38,520 42,760 71,913 -39.19%
-
NP to SH 26,126 42,208 48,582 44,234 31,438 37,372 60,490 -42.89%
-
Tax Rate 41.53% 28.89% 28.65% 28.58% 36.06% 21.60% 24.32% -
Total Cost 1,105,100 1,123,704 1,177,259 1,140,449 1,126,736 1,061,780 1,080,926 1.48%
-
Net Worth 1,200,898 1,212,633 1,200,904 1,185,263 1,167,194 1,176,670 1,183,202 0.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 17,602 - 29,338 13,039 19,550 - 38,136 -40.30%
Div Payout % 67.38% - 60.39% 29.48% 62.19% - 63.05% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,200,898 1,212,633 1,200,904 1,185,263 1,167,194 1,176,670 1,183,202 0.99%
NOSH 201,600 201,600 201,600 201,600 195,509 195,460 195,570 2.04%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.00% 4.47% 4.80% 4.53% 3.31% 3.87% 6.24% -
ROE 2.18% 3.48% 4.05% 3.73% 2.69% 3.18% 5.11% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 582.47 601.42 632.27 610.75 596.01 565.10 589.47 -0.79%
EPS 13.36 21.60 24.84 22.61 16.08 19.12 30.93 -42.88%
DPS 9.00 0.00 15.00 6.67 10.00 0.00 19.50 -40.30%
NAPS 6.14 6.20 6.14 6.06 5.97 6.02 6.05 0.99%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 565.09 583.48 613.41 592.54 578.00 547.89 571.84 -0.78%
EPS 12.96 20.94 24.10 21.94 15.59 18.54 30.00 -42.88%
DPS 8.73 0.00 14.55 6.47 9.70 0.00 18.92 -40.31%
NAPS 5.9568 6.015 5.9569 5.8793 5.7897 5.8367 5.8691 0.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.00 3.59 3.46 3.40 3.68 4.03 3.85 -
P/RPS 0.69 0.60 0.55 0.56 0.62 0.71 0.65 4.06%
P/EPS 29.95 16.64 13.93 15.03 22.89 21.08 12.45 79.63%
EY 3.34 6.01 7.18 6.65 4.37 4.74 8.03 -44.30%
DY 2.25 0.00 4.34 1.96 2.72 0.00 5.06 -41.77%
P/NAPS 0.65 0.58 0.56 0.56 0.62 0.67 0.64 1.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 05/05/17 27/02/17 30/11/16 23/08/16 17/05/16 26/02/16 -
Price 3.85 4.00 3.48 3.40 3.51 3.82 3.82 -
P/RPS 0.66 0.67 0.55 0.56 0.59 0.68 0.65 1.02%
P/EPS 28.82 18.54 14.01 15.03 21.83 19.98 12.35 76.02%
EY 3.47 5.40 7.14 6.65 4.58 5.01 8.10 -43.20%
DY 2.34 0.00 4.31 1.96 2.85 0.00 5.10 -40.54%
P/NAPS 0.63 0.65 0.57 0.56 0.59 0.63 0.63 0.00%

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