[APM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.88%
YoY- -29.84%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,152,839 879,858 624,018 318,255 1,227,870 940,027 648,125 46.65%
PBT 95,026 77,044 60,385 33,328 145,285 109,637 74,896 17.14%
Tax -23,113 -23,002 -17,771 -12,163 -34,133 -26,239 -17,165 21.87%
NP 71,913 54,042 42,614 21,165 111,152 83,398 57,731 15.72%
-
NP to SH 60,490 45,779 36,127 17,827 98,403 73,713 50,955 12.08%
-
Tax Rate 24.32% 29.86% 29.43% 36.49% 23.49% 23.93% 22.92% -
Total Cost 1,080,926 825,816 581,404 297,090 1,116,718 856,629 590,394 49.49%
-
Net Worth 1,183,202 1,169,408 1,155,985 1,164,332 1,142,719 949,052 941,219 16.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 38,136 14,666 14,669 - 38,155 14,676 14,675 88.69%
Div Payout % 63.05% 32.04% 40.61% - 38.78% 19.91% 28.80% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,183,202 1,169,408 1,155,985 1,164,332 1,142,719 949,052 941,219 16.42%
NOSH 195,570 195,553 195,598 195,686 195,671 195,680 195,679 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.24% 6.14% 6.83% 6.65% 9.05% 8.87% 8.91% -
ROE 5.11% 3.91% 3.13% 1.53% 8.61% 7.77% 5.41% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 589.47 449.93 319.03 162.64 627.52 480.39 331.22 46.70%
EPS 30.93 23.41 18.47 9.11 50.29 37.67 26.04 12.12%
DPS 19.50 7.50 7.50 0.00 19.50 7.50 7.50 88.75%
NAPS 6.05 5.98 5.91 5.95 5.84 4.85 4.81 16.47%
Adjusted Per Share Value based on latest NOSH - 195,686
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 571.84 436.44 309.53 157.86 609.06 466.28 321.49 46.65%
EPS 30.00 22.71 17.92 8.84 48.81 36.56 25.28 12.05%
DPS 18.92 7.28 7.28 0.00 18.93 7.28 7.28 88.69%
NAPS 5.8691 5.8006 5.7341 5.7755 5.6683 4.7076 4.6687 16.43%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.85 4.01 4.78 4.65 4.84 5.90 5.98 -
P/RPS 0.65 0.89 1.50 2.86 0.77 1.23 1.81 -49.38%
P/EPS 12.45 17.13 25.88 51.04 9.62 15.66 22.96 -33.42%
EY 8.03 5.84 3.86 1.96 10.39 6.38 4.35 50.31%
DY 5.06 1.87 1.57 0.00 4.03 1.27 1.25 153.35%
P/NAPS 0.64 0.67 0.81 0.78 0.83 1.22 1.24 -35.57%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 21/08/15 14/05/15 27/02/15 26/11/14 27/08/14 -
Price 3.82 3.96 4.15 5.15 4.97 5.36 6.05 -
P/RPS 0.65 0.88 1.30 3.17 0.79 1.12 1.83 -49.75%
P/EPS 12.35 16.92 22.47 56.53 9.88 14.23 23.23 -34.29%
EY 8.10 5.91 4.45 1.77 10.12 7.03 4.30 52.35%
DY 5.10 1.89 1.81 0.00 3.92 1.40 1.24 156.04%
P/NAPS 0.63 0.66 0.70 0.87 0.85 1.11 1.26 -36.92%

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