[ASIAPLY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -46.43%
YoY- -39.31%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 35,997 24,716 15,103 5,302 10,161 9,990 8,076 171.08%
PBT 5,375 5,368 5,183 2,620 5,304 1,979 3,354 36.98%
Tax -1,225 0 0 0 -413 0 0 -
NP 4,150 5,368 5,183 2,620 4,891 1,979 3,354 15.26%
-
NP to SH 4,150 5,368 5,183 2,620 4,891 1,979 3,354 15.26%
-
Tax Rate 22.79% 0.00% 0.00% 0.00% 7.79% 0.00% 0.00% -
Total Cost 31,847 19,348 9,920 2,682 5,270 8,011 4,722 257.38%
-
Net Worth 22,306 23,501 23,534 21,206 18,580 15,682 17,033 19.71%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8 439 219 - - - - -
Div Payout % 0.21% 8.18% 4.24% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 22,306 23,501 23,534 21,206 18,580 15,682 17,033 19.71%
NOSH 87,923 87,855 87,847 87,919 87,890 87,955 87,801 0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.53% 21.72% 34.32% 49.42% 48.14% 19.81% 41.53% -
ROE 18.60% 22.84% 22.02% 12.35% 26.32% 12.62% 19.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.94 28.13 17.19 6.03 11.56 11.36 9.20 170.79%
EPS 4.72 6.11 5.90 2.98 5.56 2.25 3.82 15.16%
DPS 0.01 0.50 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.2537 0.2675 0.2679 0.2412 0.2114 0.1783 0.194 19.60%
Adjusted Per Share Value based on latest NOSH - 87,919
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.75 2.57 1.57 0.55 1.06 1.04 0.84 171.37%
EPS 0.43 0.56 0.54 0.27 0.51 0.21 0.35 14.72%
DPS 0.00 0.05 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0245 0.0245 0.0221 0.0193 0.0163 0.0177 19.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.26 0.20 0.16 0.19 0.14 0.17 0.17 -
P/RPS 0.64 0.71 0.93 3.15 1.21 1.50 1.85 -50.75%
P/EPS 5.51 3.27 2.71 6.38 2.52 7.56 4.45 15.32%
EY 18.15 30.55 36.88 15.68 39.75 13.24 22.47 -13.27%
DY 0.04 2.50 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.75 0.60 0.79 0.66 0.95 0.88 10.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 08/02/10 17/11/09 26/08/09 29/05/09 26/02/09 24/11/08 -
Price 0.30 0.22 0.18 0.18 0.16 0.15 0.18 -
P/RPS 0.73 0.78 1.05 2.98 1.38 1.32 1.96 -48.26%
P/EPS 6.36 3.60 3.05 6.04 2.88 6.67 4.71 22.19%
EY 15.73 27.77 32.78 16.56 34.78 15.00 21.22 -18.10%
DY 0.03 2.27 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.82 0.67 0.75 0.76 0.84 0.93 17.21%

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