[APM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -13.12%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,188,519 1,147,974 1,139,222 1,176,300 1,236,630 1,194,556 1,165,256 1.32%
PBT 71,384 66,009 58,356 73,964 83,207 75,758 60,248 11.93%
Tax -21,420 -23,586 -24,234 -21,368 -23,836 -21,652 -21,728 -0.94%
NP 49,964 42,422 34,122 52,596 59,371 54,106 38,520 18.87%
-
NP to SH 39,095 34,662 26,126 42,208 48,582 44,234 31,438 15.59%
-
Tax Rate 30.01% 35.73% 41.53% 28.89% 28.65% 28.58% 36.06% -
Total Cost 1,138,555 1,105,552 1,105,100 1,123,704 1,177,259 1,140,449 1,126,736 0.69%
-
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,194 3.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 25,426 11,735 17,602 - 29,338 13,039 19,550 19.09%
Div Payout % 65.04% 33.86% 67.38% - 60.39% 29.48% 62.19% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,194 3.55%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 195,509 2.06%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.20% 3.70% 3.00% 4.47% 4.80% 4.53% 3.31% -
ROE 3.18% 2.89% 2.18% 3.48% 4.05% 3.73% 2.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 607.67 586.94 582.47 601.42 632.27 610.75 596.01 1.29%
EPS 19.99 17.72 13.36 21.60 24.84 22.61 16.08 15.57%
DPS 13.00 6.00 9.00 0.00 15.00 6.67 10.00 19.05%
NAPS 6.29 6.14 6.14 6.20 6.14 6.06 5.97 3.53%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 589.54 569.43 565.09 583.48 613.41 592.54 578.00 1.32%
EPS 19.39 17.19 12.96 20.94 24.10 21.94 15.59 15.60%
DPS 12.61 5.82 8.73 0.00 14.55 6.47 9.70 19.05%
NAPS 6.1023 5.9568 5.9568 6.015 5.9569 5.8793 5.7897 3.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.59 3.69 4.00 3.59 3.46 3.40 3.68 -
P/RPS 0.59 0.63 0.69 0.60 0.55 0.56 0.62 -3.24%
P/EPS 17.96 20.82 29.95 16.64 13.93 15.03 22.89 -14.89%
EY 5.57 4.80 3.34 6.01 7.18 6.65 4.37 17.50%
DY 3.62 1.63 2.25 0.00 4.34 1.96 2.72 20.92%
P/NAPS 0.57 0.60 0.65 0.58 0.56 0.56 0.62 -5.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 30/11/16 23/08/16 -
Price 3.55 3.65 3.85 4.00 3.48 3.40 3.51 -
P/RPS 0.58 0.62 0.66 0.67 0.55 0.56 0.59 -1.13%
P/EPS 17.76 20.60 28.82 18.54 14.01 15.03 21.83 -12.81%
EY 5.63 4.86 3.47 5.40 7.14 6.65 4.58 14.70%
DY 3.66 1.64 2.34 0.00 4.31 1.96 2.85 18.09%
P/NAPS 0.56 0.59 0.63 0.65 0.57 0.56 0.59 -3.41%

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