[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.89%
YoY- -26.54%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 74,020 56,760 50,802 37,006 78,459 89,569 77,986 -3.41%
PBT 8,084 5,317 1,836 1,046 1,006 583 802 365.96%
Tax -2,448 -709 -462 -188 -319 -114 -200 430.30%
NP 5,636 4,608 1,373 858 687 469 602 343.60%
-
NP to SH 5,636 4,608 1,373 858 687 469 602 343.60%
-
Tax Rate 30.28% 13.33% 25.16% 17.97% 31.71% 19.55% 24.94% -
Total Cost 68,384 52,152 49,429 36,148 77,772 89,100 77,384 -7.90%
-
Net Worth 37,218 12,348 0 22,763 22,899 21,736 23,017 37.72%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 474 - - 660 326 442 -
Div Payout % - 10.31% - - 96.15% 69.44% 73.53% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 37,218 12,348 0 22,763 22,899 21,736 23,017 37.72%
NOSH 265,849 94,989 88,031 87,551 88,076 86,944 88,529 108.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.61% 8.12% 2.70% 2.32% 0.88% 0.52% 0.77% -
ROE 15.14% 37.32% 0.00% 3.77% 3.00% 2.16% 2.62% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 27.84 59.75 57.71 42.27 89.08 103.02 88.09 -53.56%
EPS 2.12 1.69 1.56 0.98 0.78 0.54 0.68 113.26%
DPS 0.00 0.50 0.00 0.00 0.75 0.38 0.50 -
NAPS 0.14 0.13 0.00 0.26 0.26 0.25 0.26 -33.78%
Adjusted Per Share Value based on latest NOSH - 87,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.72 5.92 5.30 3.86 8.19 9.34 8.14 -3.46%
EPS 0.59 0.48 0.14 0.09 0.07 0.05 0.06 358.34%
DPS 0.00 0.05 0.00 0.00 0.07 0.03 0.05 -
NAPS 0.0388 0.0129 0.00 0.0237 0.0239 0.0227 0.024 37.70%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.195 0.235 0.655 0.585 0.255 0.235 0.245 -
P/RPS 0.70 0.39 1.13 1.38 0.29 0.23 0.28 84.09%
P/EPS 9.20 4.84 41.99 59.69 32.69 43.52 36.03 -59.71%
EY 10.87 20.64 2.38 1.68 3.06 2.30 2.78 147.98%
DY 0.00 2.13 0.00 0.00 2.94 1.60 2.04 -
P/NAPS 1.39 1.81 0.00 2.25 0.98 0.94 0.94 29.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 26/02/15 20/11/14 -
Price 0.265 0.205 0.275 0.585 0.505 0.24 0.24 -
P/RPS 0.95 0.34 0.48 1.38 0.57 0.23 0.27 131.15%
P/EPS 12.50 4.23 17.63 59.69 64.74 44.44 35.29 -49.90%
EY 8.00 23.66 5.67 1.68 1.54 2.25 2.83 99.79%
DY 0.00 2.44 0.00 0.00 1.49 1.56 2.08 -
P/NAPS 1.89 1.58 0.00 2.25 1.94 0.96 0.92 61.53%

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