[APM] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.49%
YoY- -4.26%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,188,519 1,201,694 1,223,613 1,254,570 1,236,630 1,168,898 1,111,449 4.55%
PBT 71,384 75,895 82,261 88,062 83,207 74,801 64,765 6.68%
Tax -21,420 -25,287 -25,089 -26,232 -23,836 -16,350 -16,206 20.37%
NP 49,964 50,608 57,172 61,830 59,371 58,451 48,559 1.91%
-
NP to SH 39,095 41,403 45,926 49,791 48,582 47,888 40,082 -1.64%
-
Tax Rate 30.01% 33.32% 30.50% 29.79% 28.65% 21.86% 25.02% -
Total Cost 1,138,555 1,151,086 1,166,441 1,192,740 1,177,259 1,110,447 1,062,890 4.67%
-
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,629 3.53%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 25,426 28,360 28,360 29,337 29,337 33,255 33,255 -16.34%
Div Payout % 65.04% 68.50% 61.75% 58.92% 60.39% 69.44% 82.97% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 1,185,263 1,167,629 3.53%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 195,582 2.03%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.20% 4.21% 4.67% 4.93% 4.80% 5.00% 4.37% -
ROE 3.18% 3.45% 3.82% 4.11% 4.05% 4.04% 3.43% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 607.67 614.41 625.61 641.44 632.27 597.63 568.28 4.55%
EPS 19.99 21.17 23.48 25.46 24.84 24.48 20.49 -1.62%
DPS 13.00 14.50 14.50 15.00 15.00 17.00 17.00 -16.33%
NAPS 6.29 6.14 6.14 6.20 6.14 6.06 5.97 3.53%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 589.54 596.08 606.95 622.31 613.41 579.81 551.31 4.55%
EPS 19.39 20.54 22.78 24.70 24.10 23.75 19.88 -1.64%
DPS 12.61 14.07 14.07 14.55 14.55 16.50 16.50 -16.36%
NAPS 6.1023 5.9568 5.9568 6.015 5.9569 5.8793 5.7918 3.53%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.59 3.69 4.00 3.59 3.46 3.40 3.68 -
P/RPS 0.59 0.60 0.64 0.56 0.55 0.57 0.65 -6.23%
P/EPS 17.96 17.43 17.03 14.10 13.93 13.89 17.96 0.00%
EY 5.57 5.74 5.87 7.09 7.18 7.20 5.57 0.00%
DY 3.62 3.93 3.63 4.18 4.34 5.00 4.62 -14.97%
P/NAPS 0.57 0.60 0.65 0.58 0.56 0.56 0.62 -5.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 30/11/16 23/08/16 -
Price 3.55 3.65 3.85 4.00 3.48 3.40 3.51 -
P/RPS 0.58 0.59 0.62 0.62 0.55 0.57 0.62 -4.33%
P/EPS 17.76 17.24 16.40 15.71 14.01 13.89 17.13 2.43%
EY 5.63 5.80 6.10 6.36 7.14 7.20 5.84 -2.40%
DY 3.66 3.97 3.77 3.75 4.31 5.00 4.84 -16.95%
P/NAPS 0.56 0.59 0.63 0.65 0.57 0.56 0.59 -3.41%

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