[APM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.85%
YoY- -18.81%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 725,978 367,609 1,334,372 951,787 615,790 320,309 1,188,519 -28.07%
PBT 38,078 20,409 77,441 53,003 39,393 28,838 71,384 -34.30%
Tax -9,121 -5,093 -16,983 -16,891 -12,191 -7,669 -21,420 -43.48%
NP 28,957 15,316 60,458 36,112 27,202 21,169 49,964 -30.55%
-
NP to SH 18,339 9,779 38,441 21,106 17,758 16,210 39,095 -39.71%
-
Tax Rate 23.95% 24.95% 21.93% 31.87% 30.95% 26.59% 30.01% -
Total Cost 697,021 352,293 1,273,914 915,675 588,588 299,140 1,138,555 -27.96%
-
Net Worth 1,243,907 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 0.74%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 9,779 - 23,469 9,779 9,779 - 25,426 -47.20%
Div Payout % 53.32% - 61.05% 46.33% 55.07% - 65.04% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,243,907 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 0.74%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.99% 4.17% 4.53% 3.79% 4.42% 6.61% 4.20% -
ROE 1.47% 0.79% 3.11% 1.73% 1.46% 1.32% 3.18% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 371.19 187.96 682.25 486.64 314.85 163.77 607.67 -28.07%
EPS 9.38 5.00 19.65 10.79 9.08 8.29 19.99 -39.69%
DPS 5.00 0.00 12.00 5.00 5.00 0.00 13.00 -47.20%
NAPS 6.36 6.35 6.31 6.25 6.23 6.30 6.29 0.74%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 360.11 182.35 661.89 472.12 305.45 158.88 589.54 -28.07%
EPS 9.10 4.85 19.07 10.47 8.81 8.04 19.39 -39.69%
DPS 4.85 0.00 11.64 4.85 4.85 0.00 12.61 -47.20%
NAPS 6.1702 6.1605 6.1217 6.0635 6.0441 6.112 6.1023 0.74%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.75 3.00 2.68 3.30 3.55 3.50 3.59 -
P/RPS 0.74 1.60 0.39 0.68 1.13 2.14 0.59 16.35%
P/EPS 29.33 60.00 13.64 30.58 39.10 42.23 17.96 38.80%
EY 3.41 1.67 7.33 3.27 2.56 2.37 5.57 -27.96%
DY 1.82 0.00 4.48 1.52 1.41 0.00 3.62 -36.85%
P/NAPS 0.43 0.47 0.42 0.53 0.57 0.56 0.57 -17.17%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 25/02/19 16/11/18 29/08/18 16/05/18 28/02/18 -
Price 2.40 2.93 2.93 3.20 3.75 3.58 3.55 -
P/RPS 0.65 1.56 0.43 0.66 1.19 2.19 0.58 7.91%
P/EPS 25.60 58.60 14.91 29.65 41.30 43.19 17.76 27.68%
EY 3.91 1.71 6.71 3.37 2.42 2.32 5.63 -21.62%
DY 2.08 0.00 4.10 1.56 1.33 0.00 3.66 -31.46%
P/NAPS 0.38 0.46 0.46 0.51 0.60 0.57 0.56 -22.83%

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