[APM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -122.76%
YoY- -163.4%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,123,558 764,943 431,127 279,548 1,496,940 1,110,638 725,978 33.62%
PBT 15,417 1,038 -22,415 304 68,776 51,914 38,078 -45.12%
Tax -10,044 -4,753 -286 -2,611 -20,363 -15,431 -9,121 6.60%
NP 5,373 -3,715 -22,701 -2,307 48,413 36,483 28,957 -67.30%
-
NP to SH -10,469 -13,284 -27,083 -6,200 27,237 20,724 18,339 -
-
Tax Rate 65.15% 457.90% - 858.88% 29.61% 29.72% 23.95% -
Total Cost 1,118,185 768,658 453,828 281,855 1,448,527 1,074,155 697,021 36.84%
-
Net Worth 1,317,629 1,241,386 1,257,058 1,251,212 1,273,245 1,247,819 1,243,907 3.89%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 13,684 - - - 19,558 9,779 9,779 24.97%
Div Payout % 0.00% - - - 71.81% 47.19% 53.32% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,317,629 1,241,386 1,257,058 1,251,212 1,273,245 1,247,819 1,243,907 3.89%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.48% -0.49% -5.27% -0.83% 3.23% 3.28% 3.99% -
ROE -0.79% -1.07% -2.15% -0.50% 2.14% 1.66% 1.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 574.73 391.29 220.53 142.99 765.37 567.86 371.19 33.66%
EPS -5.36 -6.79 -13.85 -3.17 13.93 10.60 9.38 -
DPS 7.00 0.00 0.00 0.00 10.00 5.00 5.00 25.01%
NAPS 6.74 6.35 6.43 6.40 6.51 6.38 6.36 3.92%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 557.32 379.44 213.85 138.66 742.53 550.91 360.11 33.62%
EPS -5.19 -6.59 -13.43 -3.08 13.51 10.28 9.10 -
DPS 6.79 0.00 0.00 0.00 9.70 4.85 4.85 25.01%
NAPS 6.5359 6.1577 6.2354 6.2064 6.3157 6.1896 6.1702 3.89%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.55 1.70 1.71 1.60 2.16 2.34 2.75 -
P/RPS 0.44 0.43 0.78 1.12 0.28 0.41 0.74 -29.17%
P/EPS -47.62 -25.02 -12.34 -50.45 15.51 22.08 29.33 -
EY -2.10 -4.00 -8.10 -1.98 6.45 4.53 3.41 -
DY 2.75 0.00 0.00 0.00 4.63 2.14 1.82 31.51%
P/NAPS 0.38 0.27 0.27 0.25 0.33 0.37 0.43 -7.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 19/08/20 29/06/20 21/02/20 22/11/19 27/08/19 -
Price 2.32 1.91 1.65 1.70 2.15 2.03 2.40 -
P/RPS 0.40 0.49 0.75 1.19 0.28 0.36 0.65 -27.54%
P/EPS -43.32 -28.11 -11.91 -53.61 15.44 19.16 25.60 -
EY -2.31 -3.56 -8.40 -1.87 6.48 5.22 3.91 -
DY 3.02 0.00 0.00 0.00 4.65 2.46 2.08 28.07%
P/NAPS 0.34 0.30 0.26 0.27 0.33 0.32 0.38 -7.11%

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