[APM] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -7.76%
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,214,753 1,188,519 1,201,694 1,223,613 1,254,570 1,236,630 1,168,898 2.60%
PBT 81,731 71,384 75,895 82,261 88,062 83,207 74,801 6.09%
Tax -23,747 -21,420 -25,287 -25,089 -26,232 -23,836 -16,350 28.28%
NP 57,984 49,964 50,608 57,172 61,830 59,371 58,451 -0.53%
-
NP to SH 44,753 39,095 41,403 45,926 49,791 48,582 47,888 -4.41%
-
Tax Rate 29.06% 30.01% 33.32% 30.50% 29.79% 28.65% 21.86% -
Total Cost 1,156,769 1,138,555 1,151,086 1,166,441 1,192,740 1,177,259 1,110,447 2.76%
-
Net Worth 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 2.62%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 25,426 25,426 28,360 28,360 29,337 29,337 33,255 -16.39%
Div Payout % 56.81% 65.04% 68.50% 61.75% 58.92% 60.39% 69.44% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 2.62%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.77% 4.20% 4.21% 4.67% 4.93% 4.80% 5.00% -
ROE 3.63% 3.18% 3.45% 3.82% 4.11% 4.05% 4.04% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 621.09 607.67 614.41 625.61 641.44 632.27 597.63 2.60%
EPS 22.88 19.99 21.17 23.48 25.46 24.84 24.48 -4.41%
DPS 13.00 13.00 14.50 14.50 15.00 15.00 17.00 -16.38%
NAPS 6.30 6.29 6.14 6.14 6.20 6.14 6.06 2.62%
Adjusted Per Share Value based on latest NOSH - 201,600
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 602.56 589.54 596.08 606.95 622.31 613.41 579.81 2.60%
EPS 22.20 19.39 20.54 22.78 24.70 24.10 23.75 -4.40%
DPS 12.61 12.61 14.07 14.07 14.55 14.55 16.50 -16.42%
NAPS 6.112 6.1023 5.9568 5.9568 6.015 5.9569 5.8793 2.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.50 3.59 3.69 4.00 3.59 3.46 3.40 -
P/RPS 0.56 0.59 0.60 0.64 0.56 0.55 0.57 -1.17%
P/EPS 15.30 17.96 17.43 17.03 14.10 13.93 13.89 6.66%
EY 6.54 5.57 5.74 5.87 7.09 7.18 7.20 -6.21%
DY 3.71 3.62 3.93 3.63 4.18 4.34 5.00 -18.05%
P/NAPS 0.56 0.57 0.60 0.65 0.58 0.56 0.56 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 30/11/16 -
Price 3.58 3.55 3.65 3.85 4.00 3.48 3.40 -
P/RPS 0.58 0.58 0.59 0.62 0.62 0.55 0.57 1.16%
P/EPS 15.65 17.76 17.24 16.40 15.71 14.01 13.89 8.28%
EY 6.39 5.63 5.80 6.10 6.36 7.14 7.20 -7.65%
DY 3.63 3.66 3.97 3.77 3.75 4.31 5.00 -19.23%
P/NAPS 0.57 0.56 0.59 0.63 0.65 0.57 0.56 1.18%

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