[APM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -78.28%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,188,519 860,981 569,611 294,075 1,236,630 895,917 582,628 60.63%
PBT 71,384 49,507 29,178 18,491 83,207 56,819 30,124 77.46%
Tax -21,420 -17,690 -12,117 -5,342 -23,836 -16,239 -10,864 57.04%
NP 49,964 31,817 17,061 13,149 59,371 40,580 19,260 88.47%
-
NP to SH 39,095 25,997 13,063 10,552 48,582 33,176 15,719 83.26%
-
Tax Rate 30.01% 35.73% 41.53% 28.89% 28.65% 28.58% 36.06% -
Total Cost 1,138,555 829,164 552,550 280,926 1,177,259 855,337 563,368 59.64%
-
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,194 3.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 25,426 8,801 8,801 - 29,338 9,779 9,775 88.80%
Div Payout % 65.04% 33.86% 67.38% - 60.39% 29.48% 62.19% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,194 3.55%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 195,509 2.06%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.20% 3.70% 3.00% 4.47% 4.80% 4.53% 3.31% -
ROE 3.18% 2.16% 1.09% 0.87% 4.05% 2.80% 1.35% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 607.67 440.21 291.23 150.36 632.27 458.06 298.00 60.59%
EPS 19.99 13.29 6.68 5.40 24.84 16.96 8.04 83.22%
DPS 13.00 4.50 4.50 0.00 15.00 5.00 5.00 88.75%
NAPS 6.29 6.14 6.14 6.20 6.14 6.06 5.97 3.53%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 589.54 427.07 282.55 145.87 613.41 444.40 289.00 60.63%
EPS 19.39 12.90 6.48 5.23 24.10 16.46 7.80 83.20%
DPS 12.61 4.37 4.37 0.00 14.55 4.85 4.85 88.75%
NAPS 6.1023 5.9568 5.9568 6.015 5.9569 5.8793 5.7897 3.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.59 3.69 4.00 3.59 3.46 3.40 3.68 -
P/RPS 0.59 0.84 1.37 2.39 0.55 0.74 1.23 -38.64%
P/EPS 17.96 27.76 59.89 66.54 13.93 20.04 45.77 -46.31%
EY 5.57 3.60 1.67 1.50 7.18 4.99 2.18 86.57%
DY 3.62 1.22 1.13 0.00 4.34 1.47 1.36 91.72%
P/NAPS 0.57 0.60 0.65 0.58 0.56 0.56 0.62 -5.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 30/11/16 23/08/16 -
Price 3.55 3.65 3.85 4.00 3.48 3.40 3.51 -
P/RPS 0.58 0.83 1.32 2.66 0.55 0.74 1.18 -37.63%
P/EPS 17.76 27.46 57.64 74.14 14.01 20.04 43.66 -45.00%
EY 5.63 3.64 1.73 1.35 7.14 4.99 2.29 81.85%
DY 3.66 1.23 1.17 0.00 4.31 1.47 1.42 87.66%
P/NAPS 0.56 0.59 0.63 0.65 0.57 0.56 0.59 -3.41%

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