[ASIAPLY] QoQ Annualized Quarter Result on 30-Sep-2014

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -48.46%
YoY- 157.26%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,006 78,459 89,569 77,986 77,628 68,633 68,929 -34.01%
PBT 1,046 1,006 583 802 1,460 765 516 60.37%
Tax -188 -319 -114 -200 -292 -105 -218 -9.42%
NP 858 687 469 602 1,168 660 297 103.23%
-
NP to SH 858 687 469 602 1,168 660 297 103.23%
-
Tax Rate 17.97% 31.71% 19.55% 24.94% 20.00% 13.73% 42.25% -
Total Cost 36,148 77,772 89,100 77,384 76,460 67,973 68,632 -34.85%
-
Net Worth 22,763 22,899 21,736 23,017 23,006 22,879 23,191 -1.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 660 326 442 884 660 297 -
Div Payout % - 96.15% 69.44% 73.53% 75.76% 100.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 22,763 22,899 21,736 23,017 23,006 22,879 23,191 -1.23%
NOSH 87,551 88,076 86,944 88,529 88,484 88,000 89,199 -1.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.32% 0.88% 0.52% 0.77% 1.50% 0.96% 0.43% -
ROE 3.77% 3.00% 2.16% 2.62% 5.08% 2.88% 1.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.27 89.08 103.02 88.09 87.73 77.99 77.28 -33.19%
EPS 0.98 0.78 0.54 0.68 1.32 0.75 0.33 107.01%
DPS 0.00 0.75 0.38 0.50 1.00 0.75 0.33 -
NAPS 0.26 0.26 0.25 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.86 8.19 9.34 8.14 8.10 7.16 7.19 -34.02%
EPS 0.09 0.07 0.05 0.06 0.12 0.07 0.03 108.42%
DPS 0.00 0.07 0.03 0.05 0.09 0.07 0.03 -
NAPS 0.0237 0.0239 0.0227 0.024 0.024 0.0239 0.0242 -1.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.585 0.255 0.235 0.245 0.19 0.18 0.175 -
P/RPS 1.38 0.29 0.23 0.28 0.22 0.23 0.23 231.27%
P/EPS 59.69 32.69 43.52 36.03 14.39 24.00 52.50 8.95%
EY 1.68 3.06 2.30 2.78 6.95 4.17 1.90 -7.89%
DY 0.00 2.94 1.60 2.04 5.26 4.17 1.90 -
P/NAPS 2.25 0.98 0.94 0.94 0.73 0.69 0.67 124.75%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 25/05/15 26/02/15 20/11/14 28/08/14 26/05/14 25/02/14 -
Price 0.585 0.505 0.24 0.24 0.30 0.18 0.165 -
P/RPS 1.38 0.57 0.23 0.27 0.34 0.23 0.21 252.04%
P/EPS 59.69 64.74 44.44 35.29 22.73 24.00 49.50 13.33%
EY 1.68 1.54 2.25 2.83 4.40 4.17 2.02 -11.59%
DY 0.00 1.49 1.56 2.08 3.33 4.17 2.02 -
P/NAPS 2.25 1.94 0.96 0.92 1.15 0.69 0.63 134.19%

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