[ASIAPLY] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -27.95%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 83,208 79,785 80,009 80,268 85,356 61,953 58,314 26.77%
PBT 1,788 860 749 732 1,016 -677 -1,092 -
Tax -356 -166 0 0 0 64 -168 65.05%
NP 1,432 694 749 732 1,016 -613 -1,260 -
-
NP to SH 1,432 694 749 732 1,016 -613 -1,260 -
-
Tax Rate 19.91% 19.30% 0.00% 0.00% 0.00% - - -
Total Cost 81,776 79,091 79,260 79,536 84,340 62,566 59,574 23.53%
-
Net Worth 21,829 21,083 21,953 21,785 21,020 20,982 21,196 1.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 219 292 - - 437 588 -
Div Payout % - 31.65% 39.06% - - 0.00% 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,829 21,083 21,953 21,785 21,020 20,982 21,196 1.98%
NOSH 87,317 87,848 87,812 87,142 87,586 87,428 88,317 -0.75%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.72% 0.87% 0.94% 0.91% 1.19% -0.99% -2.16% -
ROE 6.56% 3.29% 3.41% 3.36% 4.83% -2.92% -5.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 95.29 90.82 91.11 92.11 97.45 70.86 66.03 27.73%
EPS 1.64 0.79 0.85 0.84 1.16 -0.70 -1.43 -
DPS 0.00 0.25 0.33 0.00 0.00 0.50 0.67 -
NAPS 0.25 0.24 0.25 0.25 0.24 0.24 0.24 2.76%
Adjusted Per Share Value based on latest NOSH - 86,153
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.68 8.32 8.35 8.37 8.91 6.46 6.08 26.81%
EPS 0.15 0.07 0.08 0.08 0.11 -0.06 -0.13 -
DPS 0.00 0.02 0.03 0.00 0.00 0.05 0.06 -
NAPS 0.0228 0.022 0.0229 0.0227 0.0219 0.0219 0.0221 2.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.22 0.14 0.20 0.16 0.19 0.18 -
P/RPS 0.22 0.24 0.15 0.22 0.16 0.27 0.27 -12.77%
P/EPS 12.80 27.85 16.41 23.81 13.79 -27.10 -12.62 -
EY 7.81 3.59 6.10 4.20 7.25 -3.69 -7.93 -
DY 0.00 1.14 2.38 0.00 0.00 2.63 3.70 -
P/NAPS 0.84 0.92 0.56 0.80 0.67 0.79 0.75 7.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 22/02/12 22/11/11 25/08/11 23/05/11 25/01/11 -
Price 0.17 0.17 0.16 0.16 0.20 0.16 0.25 -
P/RPS 0.18 0.19 0.18 0.17 0.21 0.23 0.38 -39.26%
P/EPS 10.37 21.52 18.75 19.05 17.24 -22.82 -17.52 -
EY 9.65 4.65 5.33 5.25 5.80 -4.38 -5.71 -
DY 0.00 1.47 2.08 0.00 0.00 3.13 2.67 -
P/NAPS 0.68 0.71 0.64 0.64 0.83 0.67 1.04 -24.68%

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