[APM] QoQ 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- -27.8%
YoY- -29.84%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 272,981 255,840 305,763 318,255 287,843 291,902 340,001 -13.58%
PBT 17,982 16,659 27,057 33,328 35,648 34,741 37,687 -38.85%
Tax -111 -5,231 -5,608 -12,163 -7,894 -9,074 -8,715 -94.50%
NP 17,871 11,428 21,449 21,165 27,754 25,667 28,972 -27.47%
-
NP to SH 14,712 9,652 18,300 17,827 24,690 22,758 25,546 -30.71%
-
Tax Rate 0.62% 31.40% 20.73% 36.49% 22.14% 26.12% 23.12% -
Total Cost 255,110 244,412 284,314 297,090 260,089 266,235 311,029 -12.34%
-
Net Worth 1,183,611 1,170,770 1,155,480 1,164,332 1,142,548 949,065 941,580 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 23,476 - 14,663 - 23,477 - 14,681 36.62%
Div Payout % 159.57% - 80.13% - 95.09% - 57.47% -
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 1,183,611 1,170,770 1,155,480 1,164,332 1,142,548 949,065 941,580 16.42%
NOSH 195,638 195,780 195,512 195,686 195,641 195,683 195,754 -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 6.55% 4.47% 7.01% 6.65% 9.64% 8.79% 8.52% -
ROE 1.24% 0.82% 1.58% 1.53% 2.16% 2.40% 2.71% -
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 139.53 130.68 156.39 162.64 147.13 149.17 173.69 -13.54%
EPS 7.52 4.93 9.36 9.11 12.62 11.63 13.05 -30.68%
DPS 12.00 0.00 7.50 0.00 12.00 0.00 7.50 36.68%
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 135.41 126.90 151.67 157.86 142.78 144.79 168.65 -13.57%
EPS 7.30 4.79 9.08 8.84 12.25 11.29 12.67 -30.68%
DPS 11.65 0.00 7.27 0.00 11.65 0.00 7.28 36.69%
NAPS 5.8711 5.8074 5.7316 5.7755 5.6674 4.7077 4.6705 16.42%
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 2.76 3.07 3.06 2.86 3.29 3.96 3.44 -13.62%
P/EPS 51.20 81.34 51.07 51.04 38.35 50.73 45.82 7.66%
EY 1.95 1.23 1.96 1.96 2.61 1.97 2.18 -7.14%
DY 3.12 0.00 1.57 0.00 2.48 0.00 1.25 83.69%
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 2.74 3.03 2.65 3.17 3.38 3.59 3.48 -14.69%
P/EPS 50.80 80.32 44.34 56.53 39.38 46.09 46.36 6.26%
EY 1.97 1.24 2.26 1.77 2.54 2.17 2.16 -5.93%
DY 3.14 0.00 1.81 0.00 2.41 0.00 1.24 85.46%
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