[APM] QoQ TTM 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- 196.31%
YoY- -10.44%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,224,120 1,167,778 1,326,908 1,227,679 1,123,558 1,151,245 1,202,089 1.21%
PBT 17,082 3,112 53,644 43,695 15,417 17,900 8,283 61.80%
Tax -15,208 -13,432 -19,688 -15,487 -10,044 -9,685 -11,528 20.22%
NP 1,874 -10,320 33,956 28,208 5,373 8,215 -3,245 -
-
NP to SH -11,250 -24,860 14,607 10,083 -10,469 -6,771 -18,185 -27.33%
-
Tax Rate 89.03% 431.62% 36.70% 35.44% 65.15% 54.11% 139.18% -
Total Cost 1,222,246 1,178,098 1,292,952 1,199,471 1,118,185 1,143,030 1,205,334 0.93%
-
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 13,684 13,684 13,684 9,779 9,779 25.02%
Div Payout % 0.00% 0.00% 93.69% 135.72% 0.00% 0.00% 0.00% -
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 0.15% -0.88% 2.56% 2.30% 0.48% 0.71% -0.27% -
ROE -0.87% -1.95% 1.12% 0.76% -0.79% -0.55% -1.45% -
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 626.17 597.35 678.74 627.99 574.73 588.89 614.88 1.21%
EPS -5.75 -12.72 7.47 5.16 -5.36 -3.46 -9.30 -27.36%
DPS 7.00 7.00 7.00 7.00 7.00 5.00 5.00 25.06%
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 607.20 579.25 658.19 608.97 557.32 571.05 596.27 1.21%
EPS -5.58 -12.33 7.25 5.00 -5.19 -3.36 -9.02 -27.33%
DPS 6.79 6.79 6.79 6.79 6.79 4.85 4.85 25.06%
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 0.31 0.36 0.34 0.36 0.44 0.29 0.28 7.00%
P/EPS -33.89 -17.14 30.51 44.21 -47.62 -49.08 -18.38 50.19%
EY -2.95 -5.83 3.28 2.26 -2.10 -2.04 -5.44 -33.42%
DY 3.59 3.21 3.07 3.07 2.75 2.94 2.92 14.72%
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 0.31 0.37 0.33 0.36 0.40 0.32 0.27 9.61%
P/EPS -33.89 -17.38 30.38 44.40 -43.32 -55.15 -17.74 53.78%
EY -2.95 -5.75 3.29 2.25 -2.31 -1.81 -5.64 -35.00%
DY 3.59 3.17 3.08 3.06 3.02 2.62 3.03 11.93%
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