[ASIAPLY] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 140.09%
YoY- 242.19%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 30,513 18,505 56,760 38,102 18,503 78,459 59,713 -36.10%
PBT 3,243 2,021 5,317 1,377 523 1,006 389 311.67%
Tax -1,193 -612 -709 -347 -94 -319 -76 527.98%
NP 2,050 1,409 4,608 1,030 429 687 313 250.45%
-
NP to SH 2,050 1,409 4,608 1,030 429 687 313 250.45%
-
Tax Rate 36.79% 30.28% 13.33% 25.20% 17.97% 31.71% 19.54% -
Total Cost 28,463 17,096 52,152 37,072 18,074 77,772 59,400 -38.79%
-
Net Worth 36,794 37,218 12,348 0 22,763 22,899 21,736 42.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 474 - - 660 217 -
Div Payout % - - 10.31% - - 96.15% 69.44% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 36,794 37,218 12,348 0 22,763 22,899 21,736 42.08%
NOSH 262,820 265,849 94,989 88,031 87,551 88,076 86,944 109.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.72% 7.61% 8.12% 2.70% 2.32% 0.88% 0.52% -
ROE 5.57% 3.79% 37.32% 0.00% 1.88% 3.00% 1.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.61 6.96 59.75 43.28 21.13 89.08 68.68 -69.46%
EPS 0.78 0.53 1.69 1.17 0.49 0.78 0.36 67.51%
DPS 0.00 0.00 0.50 0.00 0.00 0.75 0.25 -
NAPS 0.14 0.14 0.13 0.00 0.26 0.26 0.25 -32.08%
Adjusted Per Share Value based on latest NOSH - 87,468
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.18 1.93 5.92 3.98 1.93 8.19 6.23 -36.15%
EPS 0.21 0.15 0.48 0.11 0.04 0.07 0.03 266.36%
DPS 0.00 0.00 0.05 0.00 0.00 0.07 0.02 -
NAPS 0.0384 0.0388 0.0129 0.00 0.0237 0.0239 0.0227 42.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.26 0.195 0.235 0.655 0.585 0.255 0.235 -
P/RPS 2.24 2.80 0.39 1.51 2.77 0.29 0.34 251.83%
P/EPS 33.33 36.79 4.84 55.98 119.39 32.69 65.28 -36.14%
EY 3.00 2.72 20.64 1.79 0.84 3.06 1.53 56.72%
DY 0.00 0.00 2.13 0.00 0.00 2.94 1.06 -
P/NAPS 1.86 1.39 1.81 0.00 2.25 0.98 0.94 57.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 26/02/15 -
Price 0.24 0.265 0.205 0.275 0.585 0.505 0.24 -
P/RPS 2.07 3.81 0.34 0.64 2.77 0.57 0.35 227.39%
P/EPS 30.77 50.00 4.23 23.50 119.39 64.74 66.67 -40.30%
EY 3.25 2.00 23.66 4.25 0.84 1.54 1.50 67.51%
DY 0.00 0.00 2.44 0.00 0.00 1.49 1.04 -
P/NAPS 1.71 1.89 1.58 0.00 2.25 1.94 0.96 46.99%

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