[APM] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 54.75%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,685,196 1,392,039 1,244,906 1,224,120 1,167,778 1,326,908 1,227,679 23.48%
PBT 66,355 23,663 2,815 17,082 3,112 53,644 43,695 32.08%
Tax -16,294 -10,754 -10,213 -15,208 -13,432 -19,688 -15,487 3.44%
NP 50,061 12,909 -7,398 1,874 -10,320 33,956 28,208 46.53%
-
NP to SH 34,708 926 -18,409 -11,250 -24,860 14,607 10,083 127.80%
-
Tax Rate 24.56% 45.45% 362.81% 89.03% 431.62% 36.70% 35.44% -
Total Cost 1,635,135 1,379,130 1,252,304 1,222,246 1,178,098 1,292,952 1,199,471 22.92%
-
Net Worth 1,307,854 1,294,170 1,303,944 1,294,170 1,276,575 1,302,003 1,333,269 -1.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 27,369 13,684 13,684 13,684 13,684 13,684 13,684 58.67%
Div Payout % 78.86% 1,477.82% 0.00% 0.00% 0.00% 93.69% 135.72% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,307,854 1,294,170 1,303,944 1,294,170 1,276,575 1,302,003 1,333,269 -1.27%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.97% 0.93% -0.59% 0.15% -0.88% 2.56% 2.30% -
ROE 2.65% 0.07% -1.41% -0.87% -1.95% 1.12% 0.76% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 862.02 712.06 636.80 626.17 597.35 678.74 627.99 23.48%
EPS 17.75 0.47 -9.42 -5.75 -12.72 7.47 5.16 127.70%
DPS 14.00 7.00 7.00 7.00 7.00 7.00 7.00 58.67%
NAPS 6.69 6.62 6.67 6.62 6.53 6.66 6.82 -1.27%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 835.91 690.50 617.51 607.20 579.25 658.19 608.97 23.48%
EPS 17.22 0.46 -9.13 -5.58 -12.33 7.25 5.00 127.88%
DPS 13.58 6.79 6.79 6.79 6.79 6.79 6.79 58.67%
NAPS 6.4874 6.4195 6.468 6.4195 6.3322 6.4583 6.6134 -1.27%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.77 1.95 2.06 1.95 2.18 2.28 2.28 -
P/RPS 0.21 0.27 0.32 0.31 0.36 0.34 0.36 -30.16%
P/EPS 9.97 411.68 -21.88 -33.89 -17.14 30.51 44.21 -62.91%
EY 10.03 0.24 -4.57 -2.95 -5.83 3.28 2.26 169.81%
DY 7.91 3.59 3.40 3.59 3.21 3.07 3.07 87.83%
P/NAPS 0.26 0.29 0.31 0.29 0.33 0.34 0.33 -14.68%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 30/08/22 20/05/22 25/02/22 19/11/21 20/08/21 19/05/21 -
Price 1.81 1.90 2.20 1.95 2.21 2.27 2.29 -
P/RPS 0.21 0.27 0.35 0.31 0.37 0.33 0.36 -30.16%
P/EPS 10.19 401.12 -23.36 -33.89 -17.38 30.38 44.40 -62.48%
EY 9.81 0.25 -4.28 -2.95 -5.75 3.29 2.25 166.64%
DY 7.73 3.68 3.18 3.59 3.17 3.08 3.06 85.37%
P/NAPS 0.27 0.29 0.33 0.29 0.34 0.34 0.34 -14.23%

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