[APM] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.43%
YoY- -29.15%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,739,166 1,224,120 1,123,558 1,496,940 1,334,372 1,188,519 1,236,630 5.84%
PBT 54,066 17,082 15,417 68,776 77,441 71,384 83,207 -6.93%
Tax -12,383 -15,208 -10,044 -20,363 -16,983 -21,420 -23,836 -10.33%
NP 41,683 1,874 5,373 48,413 60,458 49,964 59,371 -5.72%
-
NP to SH 26,400 -11,250 -10,469 27,237 38,441 39,095 48,582 -9.66%
-
Tax Rate 22.90% 89.03% 65.15% 29.61% 21.93% 30.01% 28.65% -
Total Cost 1,697,483 1,222,246 1,118,185 1,448,527 1,273,914 1,138,555 1,177,259 6.28%
-
Net Worth 1,288,305 1,294,170 1,317,629 1,273,245 1,234,128 1,230,229 1,200,904 1.17%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 27,369 13,684 13,684 19,558 23,469 25,426 29,338 -1.15%
Div Payout % 103.67% 0.00% 0.00% 71.81% 61.05% 65.04% 60.39% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,288,305 1,294,170 1,317,629 1,273,245 1,234,128 1,230,229 1,200,904 1.17%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.40% 0.15% 0.48% 3.23% 4.53% 4.20% 4.80% -
ROE 2.05% -0.87% -0.79% 2.14% 3.11% 3.18% 4.05% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 889.63 626.17 574.73 765.37 682.25 607.67 632.27 5.85%
EPS 13.50 -5.75 -5.36 13.93 19.65 19.99 24.84 -9.65%
DPS 14.00 7.00 7.00 10.00 12.00 13.00 15.00 -1.14%
NAPS 6.59 6.62 6.74 6.51 6.31 6.29 6.14 1.18%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 862.68 607.20 557.32 742.53 661.89 589.54 613.41 5.84%
EPS 13.10 -5.58 -5.19 13.51 19.07 19.39 24.10 -9.65%
DPS 13.58 6.79 6.79 9.70 11.64 12.61 14.55 -1.14%
NAPS 6.3904 6.4195 6.5359 6.3157 6.1217 6.1023 5.9569 1.17%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.83 1.95 2.55 2.16 2.68 3.59 3.46 -
P/RPS 0.21 0.31 0.44 0.28 0.39 0.59 0.55 -14.81%
P/EPS 13.55 -33.89 -47.62 15.51 13.64 17.96 13.93 -0.45%
EY 7.38 -2.95 -2.10 6.45 7.33 5.57 7.18 0.45%
DY 7.65 3.59 2.75 4.63 4.48 3.62 4.34 9.90%
P/NAPS 0.28 0.29 0.38 0.33 0.42 0.57 0.56 -10.90%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 25/02/21 21/02/20 25/02/19 28/02/18 27/02/17 -
Price 1.87 1.95 2.32 2.15 2.93 3.55 3.48 -
P/RPS 0.21 0.31 0.40 0.28 0.43 0.58 0.55 -14.81%
P/EPS 13.85 -33.89 -43.32 15.44 14.91 17.76 14.01 -0.19%
EY 7.22 -2.95 -2.31 6.48 6.71 5.63 7.14 0.18%
DY 7.49 3.59 3.02 4.65 4.10 3.66 4.31 9.64%
P/NAPS 0.28 0.29 0.34 0.33 0.46 0.56 0.57 -11.16%

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