[APM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -63.38%
YoY- 34.41%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,926,421 1,455,951 937,502 507,082 1,739,166 1,270,239 802,396 79.01%
PBT 108,293 73,667 31,288 23,047 54,066 38,006 22,393 185.15%
Tax -21,891 -17,673 -9,807 -6,860 -12,383 -9,227 -5,476 151.24%
NP 86,402 55,994 21,481 16,187 41,683 28,779 16,917 195.69%
-
NP to SH 60,435 38,377 12,472 9,668 26,400 18,283 10,169 227.03%
-
Tax Rate 20.21% 23.99% 31.34% 29.77% 22.90% 24.28% 24.45% -
Total Cost 1,840,019 1,399,957 916,021 490,895 1,697,483 1,241,460 785,479 76.11%
-
Net Worth 1,429,061 1,327,404 1,305,899 1,303,944 1,288,305 1,307,854 1,294,170 6.81%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 35,188 13,684 13,684 - 27,369 13,684 - -
Div Payout % 58.23% 35.66% 109.72% - 103.67% 74.85% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,429,061 1,327,404 1,305,899 1,303,944 1,288,305 1,307,854 1,294,170 6.81%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.49% 3.85% 2.29% 3.19% 2.40% 2.27% 2.11% -
ROE 4.23% 2.89% 0.96% 0.74% 2.05% 1.40% 0.79% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 985.41 744.75 479.56 259.38 889.63 649.76 410.45 79.01%
EPS 30.91 19.63 6.38 4.95 13.50 9.35 5.20 227.07%
DPS 18.00 7.00 7.00 0.00 14.00 7.00 0.00 -
NAPS 7.31 6.79 6.68 6.67 6.59 6.69 6.62 6.81%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 955.57 722.20 465.03 251.53 862.68 630.08 398.01 79.01%
EPS 29.98 19.04 6.19 4.80 13.10 9.07 5.04 227.23%
DPS 17.45 6.79 6.79 0.00 13.58 6.79 0.00 -
NAPS 7.0886 6.5843 6.4777 6.468 6.3904 6.4874 6.4195 6.81%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.50 2.06 2.05 2.05 1.83 1.77 1.95 -
P/RPS 0.25 0.28 0.43 0.79 0.21 0.27 0.48 -35.18%
P/EPS 8.09 10.49 32.13 41.45 13.55 18.93 37.49 -63.92%
EY 12.37 9.53 3.11 2.41 7.38 5.28 2.67 177.13%
DY 7.20 3.40 3.41 0.00 7.65 3.95 0.00 -
P/NAPS 0.34 0.30 0.31 0.31 0.28 0.26 0.29 11.15%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 20/11/23 23/08/23 19/05/23 24/02/23 21/11/22 30/08/22 -
Price 2.95 2.12 2.12 2.06 1.87 1.81 1.90 -
P/RPS 0.30 0.28 0.44 0.79 0.21 0.28 0.46 -24.73%
P/EPS 9.54 10.80 33.23 41.65 13.85 19.35 36.53 -59.04%
EY 10.48 9.26 3.01 2.40 7.22 5.17 2.74 143.97%
DY 6.10 3.30 3.30 0.00 7.49 3.87 0.00 -
P/NAPS 0.40 0.31 0.32 0.31 0.28 0.27 0.29 23.83%

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