[APM] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 23.76%
YoY- 53.62%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 382,585 335,997 295,481 320,309 327,538 291,370 275,536 24.38%
PBT 24,438 13,610 10,555 28,838 21,877 20,329 10,687 73.30%
Tax -92 -4,700 -4,522 -7,669 -3,730 -5,573 -6,775 -94.26%
NP 24,346 8,910 6,033 21,169 18,147 14,756 3,912 237.21%
-
NP to SH 17,335 3,348 1,548 16,210 13,098 12,934 2,511 261.29%
-
Tax Rate 0.38% 34.53% 42.84% 26.59% 17.05% 27.41% 63.39% -
Total Cost 358,239 327,087 289,448 299,140 309,391 276,614 271,624 20.20%
-
Net Worth 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,690 - 9,779 - 16,624 - 8,801 34.14%
Div Payout % 78.98% - 631.73% - 126.93% - 350.51% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,234,128 1,222,393 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1.83%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.36% 2.65% 2.04% 6.61% 5.54% 5.06% 1.42% -
ROE 1.40% 0.27% 0.13% 1.32% 1.06% 1.08% 0.21% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 195.61 171.79 151.08 163.77 167.47 148.97 140.88 24.38%
EPS 8.86 1.71 0.79 8.29 6.70 6.61 1.28 261.92%
DPS 7.00 0.00 5.00 0.00 8.50 0.00 4.50 34.14%
NAPS 6.31 6.25 6.23 6.30 6.29 6.14 6.14 1.83%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 189.77 166.67 146.57 158.88 162.47 144.53 136.67 24.38%
EPS 8.60 1.66 0.77 8.04 6.50 6.42 1.25 260.46%
DPS 6.79 0.00 4.85 0.00 8.25 0.00 4.37 34.04%
NAPS 6.1217 6.0635 6.0441 6.112 6.1023 5.9568 5.9568 1.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.68 3.30 3.55 3.50 3.59 3.69 4.00 -
P/RPS 1.37 1.92 2.35 2.14 2.14 2.48 2.84 -38.40%
P/EPS 30.24 192.78 448.53 42.23 53.61 55.80 311.57 -78.79%
EY 3.31 0.52 0.22 2.37 1.87 1.79 0.32 372.71%
DY 2.61 0.00 1.41 0.00 2.37 0.00 1.13 74.46%
P/NAPS 0.42 0.53 0.57 0.56 0.57 0.60 0.65 -25.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 16/11/18 29/08/18 16/05/18 28/02/18 20/11/17 21/08/17 -
Price 2.93 3.20 3.75 3.58 3.55 3.65 3.85 -
P/RPS 1.50 1.86 2.48 2.19 2.12 2.45 2.73 -32.84%
P/EPS 33.06 186.94 473.80 43.19 53.01 55.19 299.88 -76.91%
EY 3.02 0.53 0.21 2.32 1.89 1.81 0.33 335.75%
DY 2.39 0.00 1.33 0.00 2.39 0.00 1.17 60.78%
P/NAPS 0.46 0.51 0.60 0.57 0.56 0.59 0.63 -18.86%

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