[APM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 65.85%
YoY- 53.62%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,334,372 1,269,049 1,231,580 1,281,236 1,188,519 1,147,974 1,139,222 11.08%
PBT 77,441 70,670 78,786 115,352 71,384 66,009 58,356 20.69%
Tax -16,983 -22,521 -24,382 -30,676 -21,420 -23,586 -24,234 -21.05%
NP 60,458 48,149 54,404 84,676 49,964 42,422 34,122 46.27%
-
NP to SH 38,441 28,141 35,516 64,840 39,095 34,662 26,126 29.27%
-
Tax Rate 21.93% 31.87% 30.95% 26.59% 30.01% 35.73% 41.53% -
Total Cost 1,273,914 1,220,900 1,177,176 1,196,560 1,138,555 1,105,552 1,105,100 9.91%
-
Net Worth 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,469 13,038 19,558 - 25,426 11,735 17,602 21.07%
Div Payout % 61.05% 46.33% 55.07% - 65.04% 33.86% 67.38% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1.83%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.53% 3.79% 4.42% 6.61% 4.20% 3.70% 3.00% -
ROE 3.11% 2.30% 2.91% 5.26% 3.18% 2.89% 2.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 682.25 648.85 629.69 655.08 607.67 586.94 582.47 11.08%
EPS 19.65 14.39 18.16 33.16 19.99 17.72 13.36 29.24%
DPS 12.00 6.67 10.00 0.00 13.00 6.00 9.00 21.07%
NAPS 6.31 6.25 6.23 6.30 6.29 6.14 6.14 1.83%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 661.89 629.49 610.90 635.53 589.54 569.43 565.09 11.08%
EPS 19.07 13.96 17.62 32.16 19.39 17.19 12.96 29.27%
DPS 11.64 6.47 9.70 0.00 12.61 5.82 8.73 21.07%
NAPS 6.1217 6.0635 6.0441 6.112 6.1023 5.9568 5.9568 1.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.68 3.30 3.55 3.50 3.59 3.69 4.00 -
P/RPS 0.39 0.51 0.56 0.53 0.59 0.63 0.69 -31.56%
P/EPS 13.64 22.94 19.55 10.56 17.96 20.82 29.95 -40.72%
EY 7.33 4.36 5.12 9.47 5.57 4.80 3.34 68.63%
DY 4.48 2.02 2.82 0.00 3.62 1.63 2.25 58.07%
P/NAPS 0.42 0.53 0.57 0.56 0.57 0.60 0.65 -25.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 16/11/18 29/08/18 16/05/18 28/02/18 20/11/17 21/08/17 -
Price 2.93 3.20 3.75 3.58 3.55 3.65 3.85 -
P/RPS 0.43 0.49 0.60 0.55 0.58 0.62 0.66 -24.78%
P/EPS 14.91 22.24 20.65 10.80 17.76 20.60 28.82 -35.47%
EY 6.71 4.50 4.84 9.26 5.63 4.86 3.47 55.02%
DY 4.10 2.08 2.67 0.00 3.66 1.64 2.34 45.18%
P/NAPS 0.46 0.51 0.60 0.57 0.56 0.59 0.63 -18.86%

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