[APM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 648.36%
YoY- 331.48%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,224,120 1,078,884 1,268,954 1,534,676 1,123,558 1,019,924 862,254 26.23%
PBT 17,082 -15,022 31,624 114,328 15,417 1,384 -44,830 -
Tax -15,208 -10,854 -19,860 -32,216 -10,044 -6,337 -572 785.50%
NP 1,874 -25,877 11,764 82,112 5,373 -4,953 -45,402 -
-
NP to SH -11,250 -36,900 -4,014 57,408 -10,469 -17,712 -54,166 -64.82%
-
Tax Rate 89.03% - 62.80% 28.18% 65.15% 457.88% - -
Total Cost 1,222,246 1,104,761 1,257,190 1,452,564 1,118,185 1,024,877 907,656 21.87%
-
Net Worth 1,294,170 1,276,575 1,302,003 1,333,269 1,317,629 1,241,386 1,257,058 1.95%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,684 - - - 13,684 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,294,170 1,276,575 1,302,003 1,333,269 1,317,629 1,241,386 1,257,058 1.95%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.15% -2.40% 0.93% 5.35% 0.48% -0.49% -5.27% -
ROE -0.87% -2.89% -0.31% 4.31% -0.79% -1.43% -4.31% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 626.17 551.88 649.09 785.02 574.73 521.72 441.05 26.23%
EPS -5.75 -18.88 -2.06 29.36 -5.36 -9.05 -27.70 -64.84%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 6.62 6.53 6.66 6.82 6.74 6.35 6.43 1.95%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 607.20 535.16 629.44 761.25 557.32 505.91 427.71 26.23%
EPS -5.58 -18.30 -1.99 28.48 -5.19 -8.79 -26.87 -64.83%
DPS 6.79 0.00 0.00 0.00 6.79 0.00 0.00 -
NAPS 6.4195 6.3322 6.4583 6.6134 6.5359 6.1577 6.2354 1.95%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.95 2.18 2.28 2.28 2.55 1.70 1.71 -
P/RPS 0.31 0.40 0.35 0.29 0.44 0.33 0.39 -14.15%
P/EPS -33.89 -11.55 -111.04 7.76 -47.62 -18.76 -6.17 210.34%
EY -2.95 -8.66 -0.90 12.88 -2.10 -5.33 -16.20 -67.77%
DY 3.59 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.29 0.33 0.34 0.33 0.38 0.27 0.27 4.86%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 20/08/21 19/05/21 25/02/21 19/11/20 19/08/20 -
Price 1.95 2.21 2.27 2.29 2.32 1.91 1.65 -
P/RPS 0.31 0.40 0.35 0.29 0.40 0.37 0.37 -11.09%
P/EPS -33.89 -11.71 -110.56 7.80 -43.32 -21.08 -5.96 217.57%
EY -2.95 -8.54 -0.90 12.82 -2.31 -4.74 -16.79 -68.53%
DY 3.59 0.00 0.00 0.00 3.02 0.00 0.00 -
P/NAPS 0.29 0.34 0.34 0.34 0.34 0.30 0.26 7.53%

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