[ASIAPLY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -55.76%
YoY- 595.24%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 78,459 59,713 38,993 19,407 68,633 51,697 36,826 65.65%
PBT 1,006 389 401 365 765 387 205 189.05%
Tax -319 -76 -100 -73 -105 -164 -88 136.16%
NP 687 313 301 292 660 223 117 225.82%
-
NP to SH 687 313 301 292 660 223 117 225.82%
-
Tax Rate 31.71% 19.54% 24.94% 20.00% 13.73% 42.38% 42.93% -
Total Cost 77,772 59,400 38,692 19,115 67,973 51,474 36,709 65.03%
-
Net Worth 22,899 21,736 23,017 23,006 22,879 23,191 22,500 1.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 660 217 221 221 660 223 225 105.04%
Div Payout % 96.15% 69.44% 73.53% 75.76% 100.00% 100.00% 192.31% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 22,899 21,736 23,017 23,006 22,879 23,191 22,500 1.17%
NOSH 88,076 86,944 88,529 88,484 88,000 89,200 90,000 -1.43%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.88% 0.52% 0.77% 1.50% 0.96% 0.43% 0.32% -
ROE 3.00% 1.44% 1.31% 1.27% 2.88% 0.96% 0.52% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 89.08 68.68 44.05 21.93 77.99 57.96 40.92 68.04%
EPS 0.78 0.36 0.34 0.33 0.75 0.25 0.13 230.55%
DPS 0.75 0.25 0.25 0.25 0.75 0.25 0.25 108.14%
NAPS 0.26 0.25 0.26 0.26 0.26 0.26 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 88,484
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.19 6.23 4.07 2.02 7.16 5.39 3.84 65.76%
EPS 0.07 0.03 0.03 0.03 0.07 0.02 0.01 266.36%
DPS 0.07 0.02 0.02 0.02 0.07 0.02 0.02 130.69%
NAPS 0.0239 0.0227 0.024 0.024 0.0239 0.0242 0.0235 1.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.255 0.235 0.245 0.19 0.18 0.175 0.185 -
P/RPS 0.29 0.34 0.56 0.87 0.23 0.30 0.45 -25.41%
P/EPS 32.69 65.28 72.06 57.58 24.00 70.00 142.31 -62.52%
EY 3.06 1.53 1.39 1.74 4.17 1.43 0.70 167.59%
DY 2.94 1.06 1.02 1.32 4.17 1.43 1.35 68.09%
P/NAPS 0.98 0.94 0.94 0.73 0.69 0.67 0.74 20.61%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 20/11/14 28/08/14 26/05/14 25/02/14 26/11/13 -
Price 0.505 0.24 0.24 0.30 0.18 0.165 0.185 -
P/RPS 0.57 0.35 0.54 1.37 0.23 0.28 0.45 17.08%
P/EPS 64.74 66.67 70.59 90.91 24.00 66.00 142.31 -40.87%
EY 1.54 1.50 1.42 1.10 4.17 1.52 0.70 69.23%
DY 1.49 1.04 1.04 0.83 4.17 1.52 1.35 6.80%
P/NAPS 1.94 0.96 0.92 1.15 0.69 0.63 0.74 90.23%

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