[APM] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -11.75%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 386,302 382,585 327,538 340,713 272,981 287,843 306,375 3.93%
PBT 16,862 24,438 21,877 26,388 17,982 35,648 41,621 -13.97%
Tax -4,932 -92 -3,730 -7,597 -111 -7,894 -7,999 -7.73%
NP 11,930 24,346 18,147 18,791 17,871 27,754 33,622 -15.85%
-
NP to SH 6,513 17,335 13,098 15,406 14,712 24,690 29,495 -22.24%
-
Tax Rate 29.25% 0.38% 17.05% 28.79% 0.62% 22.14% 19.22% -
Total Cost 374,372 358,239 309,391 321,922 255,110 260,089 272,753 5.41%
-
Net Worth 1,273,245 1,234,128 1,230,229 1,200,904 1,183,611 1,142,548 782,897 8.43%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 9,779 13,690 16,624 19,558 23,476 23,477 23,486 -13.58%
Div Payout % 150.15% 78.98% 126.93% 126.96% 159.57% 95.09% 79.63% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,273,245 1,234,128 1,230,229 1,200,904 1,183,611 1,142,548 782,897 8.43%
NOSH 201,600 201,600 201,600 201,600 195,638 195,641 195,724 0.49%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.09% 6.36% 5.54% 5.52% 6.55% 9.64% 10.97% -
ROE 0.51% 1.40% 1.06% 1.28% 1.24% 2.16% 3.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 197.51 195.61 167.47 174.20 139.53 147.13 156.53 3.94%
EPS 3.33 8.86 6.70 7.88 7.52 12.62 15.07 -22.23%
DPS 5.00 7.00 8.50 10.00 12.00 12.00 12.00 -13.57%
NAPS 6.51 6.31 6.29 6.14 6.05 5.84 4.00 8.45%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 191.62 189.77 162.47 169.00 135.41 142.78 151.97 3.93%
EPS 3.23 8.60 6.50 7.64 7.30 12.25 14.63 -22.24%
DPS 4.85 6.79 8.25 9.70 11.65 11.65 11.65 -13.58%
NAPS 6.3157 6.1217 6.1023 5.9569 5.8711 5.6674 3.8834 8.43%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.16 2.68 3.59 3.46 3.85 4.84 5.79 -
P/RPS 1.09 1.37 2.14 1.99 2.76 3.29 3.70 -18.42%
P/EPS 64.86 30.24 53.61 43.93 51.20 38.35 38.42 9.11%
EY 1.54 3.31 1.87 2.28 1.95 2.61 2.60 -8.35%
DY 2.31 2.61 2.37 2.89 3.12 2.48 2.07 1.84%
P/NAPS 0.33 0.42 0.57 0.56 0.64 0.83 1.45 -21.85%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 25/02/19 28/02/18 27/02/17 26/02/16 27/02/15 27/02/14 -
Price 2.15 2.93 3.55 3.48 3.82 4.97 6.12 -
P/RPS 1.09 1.50 2.12 2.00 2.74 3.38 3.91 -19.16%
P/EPS 64.56 33.06 53.01 44.18 50.80 39.38 40.61 8.02%
EY 1.55 3.02 1.89 2.26 1.97 2.54 2.46 -7.40%
DY 2.33 2.39 2.39 2.87 3.14 2.41 1.96 2.92%
P/NAPS 0.33 0.46 0.56 0.57 0.63 0.85 1.53 -22.55%

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