[ASIAPLY] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -48.41%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 77,705 57,840 37,481 20,802 79,785 60,007 40,134 55.28%
PBT 1,666 915 452 447 860 562 366 174.40%
Tax -306 -175 -89 -89 -166 0 0 -
NP 1,360 740 363 358 694 562 366 139.71%
-
NP to SH 1,360 740 363 358 694 562 366 139.71%
-
Tax Rate 18.37% 19.13% 19.69% 19.91% 19.30% 0.00% 0.00% -
Total Cost 76,345 57,100 37,118 20,444 79,091 59,445 39,768 54.40%
-
Net Worth 22,812 22,023 22,134 21,829 21,083 21,953 21,785 3.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 438 440 221 - 219 219 - -
Div Payout % 32.26% 59.52% 60.98% - 31.65% 39.06% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 22,812 22,023 22,134 21,829 21,083 21,953 21,785 3.11%
NOSH 87,741 88,095 88,536 87,317 87,848 87,812 87,142 0.45%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.75% 1.28% 0.97% 1.72% 0.87% 0.94% 0.91% -
ROE 5.96% 3.36% 1.64% 1.64% 3.29% 2.56% 1.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 88.56 65.66 42.33 23.82 90.82 68.34 46.06 54.56%
EPS 1.55 0.84 0.41 0.41 0.79 0.64 0.42 138.62%
DPS 0.50 0.50 0.25 0.00 0.25 0.25 0.00 -
NAPS 0.26 0.25 0.25 0.25 0.24 0.25 0.25 2.64%
Adjusted Per Share Value based on latest NOSH - 87,317
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.11 6.03 3.91 2.17 8.32 6.26 4.19 55.24%
EPS 0.14 0.08 0.04 0.04 0.07 0.06 0.04 130.34%
DPS 0.05 0.05 0.02 0.00 0.02 0.02 0.00 -
NAPS 0.0238 0.023 0.0231 0.0228 0.022 0.0229 0.0227 3.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.12 0.11 0.15 0.21 0.22 0.14 0.20 -
P/RPS 0.14 0.17 0.35 0.88 0.24 0.20 0.43 -52.64%
P/EPS 7.74 13.10 36.59 51.22 27.85 21.88 47.62 -70.18%
EY 12.92 7.64 2.73 1.95 3.59 4.57 2.10 235.38%
DY 4.17 4.55 1.67 0.00 1.14 1.79 0.00 -
P/NAPS 0.46 0.44 0.60 0.84 0.92 0.56 0.80 -30.82%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/01/13 28/11/12 29/08/12 23/05/12 22/02/12 22/11/11 -
Price 0.125 0.13 0.12 0.17 0.17 0.16 0.16 -
P/RPS 0.14 0.20 0.28 0.71 0.19 0.23 0.35 -45.68%
P/EPS 8.06 15.48 29.27 41.46 21.52 25.00 38.10 -64.46%
EY 12.40 6.46 3.42 2.41 4.65 4.00 2.63 180.91%
DY 4.00 3.85 2.08 0.00 1.47 1.56 0.00 -
P/NAPS 0.48 0.52 0.48 0.68 0.71 0.64 0.64 -17.43%

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