[ASIAPLY] QoQ Cumulative 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- 3.08%
YoY- 157.26%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,503 78,459 59,713 38,993 19,407 68,633 51,697 -49.68%
PBT 523 1,006 389 401 365 765 387 22.30%
Tax -94 -319 -76 -100 -73 -105 -164 -31.06%
NP 429 687 313 301 292 660 223 54.86%
-
NP to SH 429 687 313 301 292 660 223 54.86%
-
Tax Rate 17.97% 31.71% 19.54% 24.94% 20.00% 13.73% 42.38% -
Total Cost 18,074 77,772 59,400 38,692 19,115 67,973 51,474 -50.32%
-
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 - 660 217 221 221 660 223 -
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 89,200 -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 1.88% 3.00% 1.44% 1.31% 1.27% 2.88% 0.96% -
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 21.13 89.08 68.68 44.05 21.93 77.99 57.96 -49.06%
EPS 0.49 0.78 0.36 0.34 0.33 0.75 0.25 56.80%
DPS 0.00 0.75 0.25 0.25 0.25 0.75 0.25 -
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 1.93 8.19 6.23 4.07 2.02 7.16 5.39 -49.66%
EPS 0.04 0.07 0.03 0.03 0.03 0.07 0.02 58.94%
DPS 0.00 0.07 0.02 0.02 0.02 0.07 0.02 -
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 2.77 0.29 0.34 0.56 0.87 0.23 0.30 341.91%
P/EPS 119.39 32.69 65.28 72.06 57.58 24.00 70.00 42.89%
EY 0.84 3.06 1.53 1.39 1.74 4.17 1.43 -29.92%
DY 0.00 2.94 1.06 1.02 1.32 4.17 1.43 -
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 2.77 0.57 0.35 0.54 1.37 0.23 0.28 362.77%
P/EPS 119.39 64.74 66.67 70.59 90.91 24.00 66.00 48.62%
EY 0.84 1.54 1.50 1.42 1.10 4.17 1.52 -32.73%
DY 0.00 1.49 1.04 1.04 0.83 4.17 1.52 -
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