[APM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.33%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,231,580 1,139,222 1,165,256 1,248,036 1,296,250 1,247,218 1,111,110 1.72%
PBT 78,786 58,356 60,248 120,770 149,792 177,012 171,630 -12.16%
Tax -24,382 -24,234 -21,728 -35,542 -34,330 -39,328 -36,280 -6.40%
NP 54,404 34,122 38,520 85,228 115,462 137,684 135,350 -14.08%
-
NP to SH 35,516 26,126 31,438 72,254 101,910 126,048 124,176 -18.82%
-
Tax Rate 30.95% 41.53% 36.06% 29.43% 22.92% 22.22% 21.14% -
Total Cost 1,177,176 1,105,100 1,126,736 1,162,808 1,180,788 1,109,534 975,760 3.17%
-
Net Worth 1,218,488 1,200,898 1,167,194 1,155,985 941,219 919,629 855,104 6.07%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 19,558 17,602 19,550 29,339 29,351 156,532 39,135 -10.91%
Div Payout % 55.07% 67.38% 62.19% 40.61% 28.80% 124.19% 31.52% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,218,488 1,200,898 1,167,194 1,155,985 941,219 919,629 855,104 6.07%
NOSH 201,600 201,600 195,509 195,598 195,679 195,665 195,676 0.49%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.42% 3.00% 3.31% 6.83% 8.91% 11.04% 12.18% -
ROE 2.91% 2.18% 2.69% 6.25% 10.83% 13.71% 14.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 629.69 582.47 596.01 638.06 662.43 637.42 567.83 1.73%
EPS 18.16 13.36 16.08 36.94 52.08 64.42 63.46 -18.81%
DPS 10.00 9.00 10.00 15.00 15.00 80.00 20.00 -10.90%
NAPS 6.23 6.14 5.97 5.91 4.81 4.70 4.37 6.08%
Adjusted Per Share Value based on latest NOSH - 195,512
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 610.90 565.09 578.00 619.07 642.98 618.66 551.15 1.72%
EPS 17.62 12.96 15.59 35.84 50.55 62.52 61.60 -18.82%
DPS 9.70 8.73 9.70 14.55 14.56 77.65 19.41 -10.91%
NAPS 6.0441 5.9568 5.7897 5.7341 4.6687 4.5617 4.2416 6.07%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.55 4.00 3.68 4.78 5.98 4.99 4.74 -
P/RPS 0.56 0.69 0.62 0.75 0.90 0.78 0.83 -6.34%
P/EPS 19.55 29.95 22.89 12.94 11.48 7.75 7.47 17.38%
EY 5.12 3.34 4.37 7.73 8.71 12.91 13.39 -14.79%
DY 2.82 2.25 2.72 3.14 2.51 16.03 4.22 -6.49%
P/NAPS 0.57 0.65 0.62 0.81 1.24 1.06 1.08 -10.09%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 21/08/17 23/08/16 21/08/15 27/08/14 28/08/13 15/08/12 -
Price 3.75 3.85 3.51 4.15 6.05 5.40 5.00 -
P/RPS 0.60 0.66 0.59 0.65 0.91 0.85 0.88 -6.18%
P/EPS 20.65 28.82 21.83 11.23 11.62 8.38 7.88 17.40%
EY 4.84 3.47 4.58 8.90 8.61 11.93 12.69 -14.83%
DY 2.67 2.34 2.85 3.61 2.48 14.81 4.00 -6.51%
P/NAPS 0.60 0.63 0.59 0.70 1.26 1.15 1.14 -10.14%

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