[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 76.97%
YoY- 595.24%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 78,459 89,569 77,986 77,628 68,633 68,929 73,652 4.30%
PBT 1,006 583 802 1,460 765 516 410 82.01%
Tax -319 -114 -200 -292 -105 -218 -176 48.71%
NP 687 469 602 1,168 660 297 234 105.16%
-
NP to SH 687 469 602 1,168 660 297 234 105.16%
-
Tax Rate 31.71% 19.55% 24.94% 20.00% 13.73% 42.25% 42.93% -
Total Cost 77,772 89,100 77,384 76,460 67,973 68,632 73,418 3.91%
-
Net Worth 22,899 21,736 23,017 23,006 22,879 23,191 22,500 1.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 660 326 442 884 660 297 450 29.11%
Div Payout % 96.15% 69.44% 73.53% 75.76% 100.00% 100.00% 192.31% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 22,899 21,736 23,017 23,006 22,879 23,191 22,500 1.17%
NOSH 88,076 86,944 88,529 88,484 88,000 89,199 90,000 -1.43%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.88% 0.52% 0.77% 1.50% 0.96% 0.43% 0.32% -
ROE 3.00% 2.16% 2.62% 5.08% 2.88% 1.28% 1.04% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 89.08 103.02 88.09 87.73 77.99 77.28 81.84 5.81%
EPS 0.78 0.54 0.68 1.32 0.75 0.33 0.26 108.14%
DPS 0.75 0.38 0.50 1.00 0.75 0.33 0.50 31.06%
NAPS 0.26 0.25 0.26 0.26 0.26 0.26 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 88,484
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.19 9.34 8.14 8.10 7.16 7.19 7.68 4.38%
EPS 0.07 0.05 0.06 0.12 0.07 0.03 0.02 130.69%
DPS 0.07 0.03 0.05 0.09 0.07 0.03 0.05 25.17%
NAPS 0.0239 0.0227 0.024 0.024 0.0239 0.0242 0.0235 1.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.255 0.235 0.245 0.19 0.18 0.175 0.185 -
P/RPS 0.29 0.23 0.28 0.22 0.23 0.23 0.23 16.72%
P/EPS 32.69 43.52 36.03 14.39 24.00 52.50 71.15 -40.48%
EY 3.06 2.30 2.78 6.95 4.17 1.90 1.41 67.70%
DY 2.94 1.60 2.04 5.26 4.17 1.90 2.70 5.84%
P/NAPS 0.98 0.94 0.94 0.73 0.69 0.67 0.74 20.61%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 20/11/14 28/08/14 26/05/14 25/02/14 26/11/13 -
Price 0.505 0.24 0.24 0.30 0.18 0.165 0.185 -
P/RPS 0.57 0.23 0.27 0.34 0.23 0.21 0.23 83.23%
P/EPS 64.74 44.44 35.29 22.73 24.00 49.50 71.15 -6.10%
EY 1.54 2.25 2.83 4.40 4.17 2.02 1.41 6.06%
DY 1.49 1.56 2.08 3.33 4.17 2.02 2.70 -32.74%
P/NAPS 1.94 0.96 0.92 1.15 0.69 0.63 0.74 90.23%

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