[APM] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -0.9%
YoY- -38.53%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,194,556 1,165,256 1,104,540 1,152,839 1,173,144 1,248,036 1,273,020 -4.14%
PBT 75,758 60,248 54,544 95,026 102,725 120,770 133,312 -31.32%
Tax -21,652 -21,728 -11,784 -23,113 -30,669 -35,542 -48,652 -41.62%
NP 54,106 38,520 42,760 71,913 72,056 85,228 84,660 -25.74%
-
NP to SH 44,234 31,438 37,372 60,490 61,038 72,254 71,308 -27.20%
-
Tax Rate 28.58% 36.06% 21.60% 24.32% 29.86% 29.43% 36.49% -
Total Cost 1,140,449 1,126,736 1,061,780 1,080,926 1,101,088 1,162,808 1,188,360 -2.69%
-
Net Worth 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 1,155,985 1,164,332 1.19%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 13,039 19,550 - 38,136 19,555 29,339 - -
Div Payout % 29.48% 62.19% - 63.05% 32.04% 40.61% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 1,155,985 1,164,332 1.19%
NOSH 201,600 195,509 195,460 195,570 195,553 195,598 195,686 1.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.53% 3.31% 3.87% 6.24% 6.14% 6.83% 6.65% -
ROE 3.73% 2.69% 3.18% 5.11% 5.22% 6.25% 6.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 610.75 596.01 565.10 589.47 599.91 638.06 650.54 -4.10%
EPS 22.61 16.08 19.12 30.93 31.21 36.94 36.44 -27.18%
DPS 6.67 10.00 0.00 19.50 10.00 15.00 0.00 -
NAPS 6.06 5.97 6.02 6.05 5.98 5.91 5.95 1.22%
Adjusted Per Share Value based on latest NOSH - 195,638
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 592.54 578.00 547.89 571.84 581.92 619.07 631.46 -4.14%
EPS 21.94 15.59 18.54 30.00 30.28 35.84 35.37 -27.20%
DPS 6.47 9.70 0.00 18.92 9.70 14.55 0.00 -
NAPS 5.8793 5.7897 5.8367 5.8691 5.8006 5.7341 5.7755 1.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.40 3.68 4.03 3.85 4.01 4.78 4.65 -
P/RPS 0.56 0.62 0.71 0.65 0.67 0.75 0.71 -14.59%
P/EPS 15.03 22.89 21.08 12.45 12.85 12.94 12.76 11.50%
EY 6.65 4.37 4.74 8.03 7.78 7.73 7.84 -10.36%
DY 1.96 2.72 0.00 5.06 2.49 3.14 0.00 -
P/NAPS 0.56 0.62 0.67 0.64 0.67 0.81 0.78 -19.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 23/08/16 17/05/16 26/02/16 20/11/15 21/08/15 14/05/15 -
Price 3.40 3.51 3.82 3.82 3.96 4.15 5.15 -
P/RPS 0.56 0.59 0.68 0.65 0.66 0.65 0.79 -20.44%
P/EPS 15.03 21.83 19.98 12.35 12.69 11.23 14.13 4.19%
EY 6.65 4.58 5.01 8.10 7.88 8.90 7.08 -4.08%
DY 1.96 2.85 0.00 5.10 2.53 3.61 0.00 -
P/NAPS 0.56 0.59 0.63 0.63 0.66 0.70 0.87 -25.39%

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