[APM] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 26.72%
YoY- -37.9%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 951,787 860,981 895,917 879,858 940,027 952,645 840,281 2.09%
PBT 53,003 49,507 56,819 77,044 109,637 140,383 128,077 -13.66%
Tax -16,891 -17,690 -16,239 -23,002 -26,239 -32,636 -27,212 -7.63%
NP 36,112 31,817 40,580 54,042 83,398 107,747 100,865 -15.72%
-
NP to SH 21,106 25,997 33,176 45,779 73,713 98,795 91,753 -21.71%
-
Tax Rate 31.87% 35.73% 28.58% 29.86% 23.93% 23.25% 21.25% -
Total Cost 915,675 829,164 855,337 825,816 856,629 844,898 739,416 3.62%
-
Net Worth 1,222,393 1,200,891 1,185,263 1,169,408 949,052 888,352 782,699 7.70%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,779 8,801 9,779 14,666 14,676 78,268 19,567 -10.91%
Div Payout % 46.33% 33.86% 29.48% 32.04% 19.91% 79.22% 21.33% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,222,393 1,200,891 1,185,263 1,169,408 949,052 888,352 782,699 7.70%
NOSH 201,600 201,600 201,600 195,553 195,680 195,672 195,674 0.49%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.79% 3.70% 4.53% 6.14% 8.87% 11.31% 12.00% -
ROE 1.73% 2.16% 2.80% 3.91% 7.77% 11.12% 11.72% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 486.64 440.21 458.06 449.93 480.39 486.86 429.43 2.10%
EPS 10.79 13.29 16.96 23.41 37.67 50.49 46.89 -21.71%
DPS 5.00 4.50 5.00 7.50 7.50 40.00 10.00 -10.90%
NAPS 6.25 6.14 6.06 5.98 4.85 4.54 4.00 7.71%
Adjusted Per Share Value based on latest NOSH - 195,780
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 472.12 427.07 444.40 436.44 466.28 472.54 416.81 2.09%
EPS 10.47 12.90 16.46 22.71 36.56 49.01 45.51 -21.71%
DPS 4.85 4.37 4.85 7.28 7.28 38.82 9.71 -10.92%
NAPS 6.0635 5.9568 5.8793 5.8006 4.7076 4.4065 3.8824 7.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.30 3.69 3.40 4.01 5.90 5.67 4.96 -
P/RPS 0.68 0.84 0.74 0.89 1.23 1.16 1.16 -8.51%
P/EPS 30.58 27.76 20.04 17.13 15.66 11.23 10.58 19.34%
EY 3.27 3.60 4.99 5.84 6.38 8.90 9.45 -16.20%
DY 1.52 1.22 1.47 1.87 1.27 7.05 2.02 -4.62%
P/NAPS 0.53 0.60 0.56 0.67 1.22 1.25 1.24 -13.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 20/11/17 30/11/16 20/11/15 26/11/14 21/11/13 28/11/12 -
Price 3.20 3.65 3.40 3.96 5.36 5.90 4.74 -
P/RPS 0.66 0.83 0.74 0.88 1.12 1.21 1.10 -8.15%
P/EPS 29.65 27.46 20.04 16.92 14.23 11.69 10.11 19.63%
EY 3.37 3.64 4.99 5.91 7.03 8.56 9.89 -16.41%
DY 1.56 1.23 1.47 1.89 1.40 6.78 2.11 -4.90%
P/NAPS 0.51 0.59 0.56 0.66 1.11 1.30 1.19 -13.16%

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