[APM] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 163.99%
YoY- 483.48%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 470,470 468,927 414,957 358,615 386,302 382,585 327,538 6.21%
PBT 34,626 16,060 28,349 14,379 16,862 24,438 21,877 7.94%
Tax -4,218 -3,156 -7,067 -5,291 -4,932 -92 -3,730 2.06%
NP 30,408 12,904 21,282 9,088 11,930 24,346 18,147 8.97%
-
NP to SH 22,058 8,117 16,425 2,815 6,513 17,335 13,098 9.07%
-
Tax Rate 12.18% 19.65% 24.93% 36.80% 29.25% 0.38% 17.05% -
Total Cost 440,062 456,023 393,675 349,527 374,372 358,239 309,391 6.04%
-
Net Worth 1,429,061 1,288,305 1,294,170 1,317,629 1,273,245 1,234,128 1,230,229 2.52%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 21,504 13,684 13,684 13,684 9,779 13,690 16,624 4.38%
Div Payout % 97.49% 168.59% 83.32% 486.13% 150.15% 78.98% 126.93% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,429,061 1,288,305 1,294,170 1,317,629 1,273,245 1,234,128 1,230,229 2.52%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.46% 2.75% 5.13% 2.53% 3.09% 6.36% 5.54% -
ROE 1.54% 0.63% 1.27% 0.21% 0.51% 1.40% 1.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 240.66 239.87 212.26 183.44 197.51 195.61 167.47 6.22%
EPS 11.28 4.15 8.40 1.44 3.33 8.86 6.70 9.06%
DPS 11.00 7.00 7.00 7.00 5.00 7.00 8.50 4.38%
NAPS 7.31 6.59 6.62 6.74 6.51 6.31 6.29 2.53%
Adjusted Per Share Value based on latest NOSH - 201,600
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 233.37 232.60 205.83 177.88 191.62 189.77 162.47 6.21%
EPS 10.94 4.03 8.15 1.40 3.23 8.60 6.50 9.06%
DPS 10.67 6.79 6.79 6.79 4.85 6.79 8.25 4.37%
NAPS 7.0886 6.3904 6.4195 6.5359 6.3157 6.1217 6.1023 2.52%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.50 1.83 1.95 2.55 2.16 2.68 3.59 -
P/RPS 1.04 0.76 0.92 1.39 1.09 1.37 2.14 -11.32%
P/EPS 22.16 44.07 23.21 177.09 64.86 30.24 53.61 -13.68%
EY 4.51 2.27 4.31 0.56 1.54 3.31 1.87 15.79%
DY 4.40 3.83 3.59 2.75 2.31 2.61 2.37 10.85%
P/NAPS 0.34 0.28 0.29 0.38 0.33 0.42 0.57 -8.24%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 25/02/22 25/02/21 21/02/20 25/02/19 28/02/18 -
Price 2.95 1.87 1.95 2.32 2.15 2.93 3.55 -
P/RPS 1.23 0.78 0.92 1.26 1.09 1.50 2.12 -8.67%
P/EPS 26.15 45.04 23.21 161.12 64.56 33.06 53.01 -11.10%
EY 3.82 2.22 4.31 0.62 1.55 3.02 1.89 12.43%
DY 3.73 3.74 3.59 3.02 2.33 2.39 2.39 7.69%
P/NAPS 0.40 0.28 0.29 0.34 0.33 0.46 0.56 -5.45%

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