[APM] YoY Cumulative 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- 102.65%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 615,790 569,611 582,628 624,018 648,125 623,609 555,555 1.72%
PBT 39,393 29,178 30,124 60,385 74,896 88,506 85,815 -12.16%
Tax -12,191 -12,117 -10,864 -17,771 -17,165 -19,664 -18,140 -6.40%
NP 27,202 17,061 19,260 42,614 57,731 68,842 67,675 -14.08%
-
NP to SH 17,758 13,063 15,719 36,127 50,955 63,024 62,088 -18.82%
-
Tax Rate 30.95% 41.53% 36.06% 29.43% 22.92% 22.22% 21.14% -
Total Cost 588,588 552,550 563,368 581,404 590,394 554,767 487,880 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 9,779 8,801 9,775 14,669 14,675 78,266 19,567 -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 1.46% 1.09% 1.35% 3.13% 5.41% 6.85% 7.26% -
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 314.85 291.23 298.00 319.03 331.22 318.71 283.92 1.73%
EPS 9.08 6.68 8.04 18.47 26.04 32.21 31.73 -18.81%
DPS 5.00 4.50 5.00 7.50 7.50 40.00 10.00 -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 305.45 282.55 289.00 309.53 321.49 309.33 275.57 1.72%
EPS 8.81 6.48 7.80 17.92 25.28 31.26 30.80 -18.82%
DPS 4.85 4.37 4.85 7.28 7.28 38.82 9.71 -10.92%
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 1.13 1.37 1.23 1.50 1.81 1.57 1.67 -6.29%
P/EPS 39.10 59.89 45.77 25.88 22.96 15.49 14.94 17.38%
EY 2.56 1.67 2.18 3.86 4.35 6.45 6.69 -14.78%
DY 1.41 1.13 1.36 1.57 1.25 8.02 2.11 -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 1.19 1.32 1.18 1.30 1.83 1.69 1.76 -6.31%
P/EPS 41.30 57.64 43.66 22.47 23.23 16.76 15.76 17.40%
EY 2.42 1.73 2.29 4.45 4.30 5.96 6.35 -14.84%
DY 1.33 1.17 1.42 1.81 1.24 7.41 2.00 -6.57%
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