[APM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.55%
YoY- 35.94%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 634,477 431,127 725,978 615,790 569,611 582,628 624,018 0.27%
PBT 15,812 -22,415 38,078 39,393 29,178 30,124 60,385 -19.99%
Tax -9,930 -286 -9,121 -12,191 -12,117 -10,864 -17,771 -9.23%
NP 5,882 -22,701 28,957 27,202 17,061 19,260 42,614 -28.08%
-
NP to SH -2,007 -27,083 18,339 17,758 13,063 15,719 36,127 -
-
Tax Rate 62.80% - 23.95% 30.95% 41.53% 36.06% 29.43% -
Total Cost 628,595 453,828 697,021 588,588 552,550 563,368 581,404 1.30%
-
Net Worth 1,302,003 1,257,058 1,243,907 1,218,488 1,200,898 1,167,194 1,155,985 2.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 9,779 9,779 8,801 9,775 14,669 -
Div Payout % - - 53.32% 55.07% 67.38% 62.19% 40.61% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,302,003 1,257,058 1,243,907 1,218,488 1,200,898 1,167,194 1,155,985 2.00%
NOSH 201,600 201,600 201,600 201,600 201,600 195,509 195,598 0.50%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.93% -5.27% 3.99% 4.42% 3.00% 3.31% 6.83% -
ROE -0.15% -2.15% 1.47% 1.46% 1.09% 1.35% 3.13% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 324.55 220.53 371.19 314.85 291.23 298.00 319.03 0.28%
EPS -1.03 -13.85 9.38 9.08 6.68 8.04 18.47 -
DPS 0.00 0.00 5.00 5.00 4.50 5.00 7.50 -
NAPS 6.66 6.43 6.36 6.23 6.14 5.97 5.91 2.00%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 314.72 213.85 360.11 305.45 282.55 289.00 309.53 0.27%
EPS -1.00 -13.43 9.10 8.81 6.48 7.80 17.92 -
DPS 0.00 0.00 4.85 4.85 4.37 4.85 7.28 -
NAPS 6.4583 6.2354 6.1702 6.0441 5.9568 5.7897 5.7341 2.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.28 1.71 2.75 3.55 4.00 3.68 4.78 -
P/RPS 0.70 0.78 0.74 1.13 1.37 1.23 1.50 -11.91%
P/EPS -222.09 -12.34 29.33 39.10 59.89 45.77 25.88 -
EY -0.45 -8.10 3.41 2.56 1.67 2.18 3.86 -
DY 0.00 0.00 1.82 1.41 1.13 1.36 1.57 -
P/NAPS 0.34 0.27 0.43 0.57 0.65 0.62 0.81 -13.45%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 19/08/20 27/08/19 29/08/18 21/08/17 23/08/16 21/08/15 -
Price 2.27 1.65 2.40 3.75 3.85 3.51 4.15 -
P/RPS 0.70 0.75 0.65 1.19 1.32 1.18 1.30 -9.79%
P/EPS -221.11 -11.91 25.60 41.30 57.64 43.66 22.47 -
EY -0.45 -8.40 3.91 2.42 1.73 2.29 4.45 -
DY 0.00 0.00 2.08 1.33 1.17 1.42 1.81 -
P/NAPS 0.34 0.26 0.38 0.60 0.63 0.59 0.70 -11.32%

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