[APM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 68.24%
YoY- -56.49%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 294,075 1,236,630 895,917 582,628 276,135 1,152,839 879,858 -51.80%
PBT 18,491 83,207 56,819 30,124 13,636 95,026 77,044 -61.34%
Tax -5,342 -23,836 -16,239 -10,864 -2,946 -23,113 -23,002 -62.18%
NP 13,149 59,371 40,580 19,260 10,690 71,913 54,042 -60.99%
-
NP to SH 10,552 48,582 33,176 15,719 9,343 60,490 45,779 -62.37%
-
Tax Rate 28.89% 28.65% 28.58% 36.06% 21.60% 24.32% 29.86% -
Total Cost 280,926 1,177,259 855,337 563,368 265,445 1,080,926 825,816 -51.23%
-
Net Worth 1,212,633 1,200,904 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 2.44%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 29,338 9,779 9,775 - 38,136 14,666 -
Div Payout % - 60.39% 29.48% 62.19% - 63.05% 32.04% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,212,633 1,200,904 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 2.44%
NOSH 201,600 201,600 201,600 195,509 195,460 195,570 195,553 2.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.47% 4.80% 4.53% 3.31% 3.87% 6.24% 6.14% -
ROE 0.87% 4.05% 2.80% 1.35% 0.79% 5.11% 3.91% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 150.36 632.27 458.06 298.00 141.27 589.47 449.93 -51.81%
EPS 5.40 24.84 16.96 8.04 4.78 30.93 23.41 -62.35%
DPS 0.00 15.00 5.00 5.00 0.00 19.50 7.50 -
NAPS 6.20 6.14 6.06 5.97 6.02 6.05 5.98 2.43%
Adjusted Per Share Value based on latest NOSH - 195,582
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 145.87 613.41 444.40 289.00 136.97 571.84 436.44 -51.80%
EPS 5.23 24.10 16.46 7.80 4.63 30.00 22.71 -62.39%
DPS 0.00 14.55 4.85 4.85 0.00 18.92 7.28 -
NAPS 6.015 5.9569 5.8793 5.7897 5.8367 5.8691 5.8006 2.44%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.59 3.46 3.40 3.68 4.03 3.85 4.01 -
P/RPS 2.39 0.55 0.74 1.23 2.85 0.65 0.89 93.08%
P/EPS 66.54 13.93 20.04 45.77 84.31 12.45 17.13 146.90%
EY 1.50 7.18 4.99 2.18 1.19 8.03 5.84 -59.55%
DY 0.00 4.34 1.47 1.36 0.00 5.06 1.87 -
P/NAPS 0.58 0.56 0.56 0.62 0.67 0.64 0.67 -9.16%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 05/05/17 27/02/17 30/11/16 23/08/16 17/05/16 26/02/16 20/11/15 -
Price 4.00 3.48 3.40 3.51 3.82 3.82 3.96 -
P/RPS 2.66 0.55 0.74 1.18 2.70 0.65 0.88 108.91%
P/EPS 74.14 14.01 20.04 43.66 79.92 12.35 16.92 167.53%
EY 1.35 7.14 4.99 2.29 1.25 8.10 5.91 -62.59%
DY 0.00 4.31 1.47 1.42 0.00 5.10 1.89 -
P/NAPS 0.65 0.57 0.56 0.59 0.63 0.63 0.66 -1.01%

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