[APM] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.55%
YoY- 35.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 367,609 1,334,372 951,787 615,790 320,309 1,188,519 860,981 -43.32%
PBT 20,409 77,441 53,003 39,393 28,838 71,384 49,507 -44.63%
Tax -5,093 -16,983 -16,891 -12,191 -7,669 -21,420 -17,690 -56.43%
NP 15,316 60,458 36,112 27,202 21,169 49,964 31,817 -38.60%
-
NP to SH 9,779 38,441 21,106 17,758 16,210 39,095 25,997 -47.92%
-
Tax Rate 24.95% 21.93% 31.87% 30.95% 26.59% 30.01% 35.73% -
Total Cost 352,293 1,273,914 915,675 588,588 299,140 1,138,555 829,164 -43.51%
-
Net Worth 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 2.26%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 23,469 9,779 9,779 - 25,426 8,801 -
Div Payout % - 61.05% 46.33% 55.07% - 65.04% 33.86% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 2.26%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.17% 4.53% 3.79% 4.42% 6.61% 4.20% 3.70% -
ROE 0.79% 3.11% 1.73% 1.46% 1.32% 3.18% 2.16% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 187.96 682.25 486.64 314.85 163.77 607.67 440.21 -43.32%
EPS 5.00 19.65 10.79 9.08 8.29 19.99 13.29 -47.91%
DPS 0.00 12.00 5.00 5.00 0.00 13.00 4.50 -
NAPS 6.35 6.31 6.25 6.23 6.30 6.29 6.14 2.26%
Adjusted Per Share Value based on latest NOSH - 201,600
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 182.35 661.89 472.12 305.45 158.88 589.54 427.07 -43.32%
EPS 4.85 19.07 10.47 8.81 8.04 19.39 12.90 -47.93%
DPS 0.00 11.64 4.85 4.85 0.00 12.61 4.37 -
NAPS 6.1605 6.1217 6.0635 6.0441 6.112 6.1023 5.9568 2.26%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.00 2.68 3.30 3.55 3.50 3.59 3.69 -
P/RPS 1.60 0.39 0.68 1.13 2.14 0.59 0.84 53.72%
P/EPS 60.00 13.64 30.58 39.10 42.23 17.96 27.76 67.24%
EY 1.67 7.33 3.27 2.56 2.37 5.57 3.60 -40.10%
DY 0.00 4.48 1.52 1.41 0.00 3.62 1.22 -
P/NAPS 0.47 0.42 0.53 0.57 0.56 0.57 0.60 -15.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 25/02/19 16/11/18 29/08/18 16/05/18 28/02/18 20/11/17 -
Price 2.93 2.93 3.20 3.75 3.58 3.55 3.65 -
P/RPS 1.56 0.43 0.66 1.19 2.19 0.58 0.83 52.35%
P/EPS 58.60 14.91 29.65 41.30 43.19 17.76 27.46 65.83%
EY 1.71 6.71 3.37 2.42 2.32 5.63 3.64 -39.59%
DY 0.00 4.10 1.56 1.33 0.00 3.66 1.23 -
P/NAPS 0.46 0.46 0.51 0.60 0.57 0.56 0.59 -15.30%

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