[APM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.13%
YoY- -38.53%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 895,917 582,628 276,135 1,152,839 879,858 624,018 318,255 98.99%
PBT 56,819 30,124 13,636 95,026 77,044 60,385 33,328 42.57%
Tax -16,239 -10,864 -2,946 -23,113 -23,002 -17,771 -12,163 21.18%
NP 40,580 19,260 10,690 71,913 54,042 42,614 21,165 54.15%
-
NP to SH 33,176 15,719 9,343 60,490 45,779 36,127 17,827 51.12%
-
Tax Rate 28.58% 36.06% 21.60% 24.32% 29.86% 29.43% 36.49% -
Total Cost 855,337 563,368 265,445 1,080,926 825,816 581,404 297,090 101.98%
-
Net Worth 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 1,155,985 1,164,332 1.19%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 9,779 9,775 - 38,136 14,666 14,669 - -
Div Payout % 29.48% 62.19% - 63.05% 32.04% 40.61% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,185,263 1,167,194 1,176,670 1,183,202 1,169,408 1,155,985 1,164,332 1.19%
NOSH 201,600 195,509 195,460 195,570 195,553 195,598 195,686 1.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.53% 3.31% 3.87% 6.24% 6.14% 6.83% 6.65% -
ROE 2.80% 1.35% 0.79% 5.11% 3.91% 3.13% 1.53% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 458.06 298.00 141.27 589.47 449.93 319.03 162.64 99.05%
EPS 16.96 8.04 4.78 30.93 23.41 18.47 9.11 51.16%
DPS 5.00 5.00 0.00 19.50 7.50 7.50 0.00 -
NAPS 6.06 5.97 6.02 6.05 5.98 5.91 5.95 1.22%
Adjusted Per Share Value based on latest NOSH - 195,638
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 444.40 289.00 136.97 571.84 436.44 309.53 157.86 98.99%
EPS 16.46 7.80 4.63 30.00 22.71 17.92 8.84 51.17%
DPS 4.85 4.85 0.00 18.92 7.28 7.28 0.00 -
NAPS 5.8793 5.7897 5.8367 5.8691 5.8006 5.7341 5.7755 1.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.40 3.68 4.03 3.85 4.01 4.78 4.65 -
P/RPS 0.74 1.23 2.85 0.65 0.89 1.50 2.86 -59.29%
P/EPS 20.04 45.77 84.31 12.45 17.13 25.88 51.04 -46.28%
EY 4.99 2.18 1.19 8.03 5.84 3.86 1.96 86.13%
DY 1.47 1.36 0.00 5.06 1.87 1.57 0.00 -
P/NAPS 0.56 0.62 0.67 0.64 0.67 0.81 0.78 -19.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 23/08/16 17/05/16 26/02/16 20/11/15 21/08/15 14/05/15 -
Price 3.40 3.51 3.82 3.82 3.96 4.15 5.15 -
P/RPS 0.74 1.18 2.70 0.65 0.88 1.30 3.17 -61.98%
P/EPS 20.04 43.66 79.92 12.35 16.92 22.47 56.53 -49.81%
EY 4.99 2.29 1.25 8.10 5.91 4.45 1.77 99.18%
DY 1.47 1.42 0.00 5.10 1.89 1.81 0.00 -
P/NAPS 0.56 0.59 0.63 0.63 0.66 0.70 0.87 -25.39%

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