[APM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 409.84%
YoY- 331.48%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 414,957 174,686 250,808 383,669 358,615 333,816 151,579 95.33%
PBT 28,349 -27,079 -12,770 28,582 14,379 23,453 -22,719 -
Tax -7,067 1,789 -1,876 -8,054 -5,291 -4,467 2,325 -
NP 21,282 -25,290 -14,646 20,528 9,088 18,986 -20,394 -
-
NP to SH 16,425 -25,668 -16,359 14,352 2,815 13,799 -20,883 -
-
Tax Rate 24.93% - - 28.18% 36.80% 19.05% - -
Total Cost 393,675 199,976 265,454 363,141 349,527 314,830 171,973 73.43%
-
Net Worth 1,294,170 1,276,575 1,302,003 1,333,269 1,317,629 1,241,386 1,257,058 1.95%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,684 - - - 13,684 - - -
Div Payout % 83.32% - - - 486.13% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,294,170 1,276,575 1,302,003 1,333,269 1,317,629 1,241,386 1,257,058 1.95%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.13% -14.48% -5.84% 5.35% 2.53% 5.69% -13.45% -
ROE 1.27% -2.01% -1.26% 1.08% 0.21% 1.11% -1.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 212.26 89.36 128.29 196.26 183.44 170.76 77.53 95.34%
EPS 8.40 -13.13 -8.37 7.34 1.44 7.06 -10.68 -
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 6.62 6.53 6.66 6.82 6.74 6.35 6.43 1.95%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 205.83 86.65 124.41 190.31 177.88 165.58 75.19 95.33%
EPS 8.15 -12.73 -8.11 7.12 1.40 6.84 -10.36 -
DPS 6.79 0.00 0.00 0.00 6.79 0.00 0.00 -
NAPS 6.4195 6.3322 6.4583 6.6134 6.5359 6.1577 6.2354 1.95%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.95 2.18 2.28 2.28 2.55 1.70 1.71 -
P/RPS 0.92 2.44 1.78 1.16 1.39 1.00 2.21 -44.15%
P/EPS 23.21 -16.60 -27.25 31.06 177.09 24.08 -16.01 -
EY 4.31 -6.02 -3.67 3.22 0.56 4.15 -6.25 -
DY 3.59 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.29 0.33 0.34 0.33 0.38 0.27 0.27 4.86%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 20/08/21 19/05/21 25/02/21 19/11/20 19/08/20 -
Price 1.95 2.21 2.27 2.29 2.32 1.91 1.65 -
P/RPS 0.92 2.47 1.77 1.17 1.26 1.12 2.13 -42.77%
P/EPS 23.21 -16.83 -27.13 31.19 161.12 27.06 -15.45 -
EY 4.31 -5.94 -3.69 3.21 0.62 3.70 -6.47 -
DY 3.59 0.00 0.00 0.00 3.02 0.00 0.00 -
P/NAPS 0.29 0.34 0.34 0.34 0.34 0.30 0.26 7.53%

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