[ASIAPLY] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -69.42%
YoY- 105.09%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 58,153 44,513 30,513 18,505 56,760 38,102 18,503 113.81%
PBT 5,740 4,503 3,243 2,021 5,317 1,377 523 390.29%
Tax -1,624 -1,627 -1,193 -612 -709 -347 -94 562.55%
NP 4,116 2,876 2,050 1,409 4,608 1,030 429 348.43%
-
NP to SH 4,116 2,876 2,050 1,409 4,608 1,030 429 348.43%
-
Tax Rate 28.29% 36.13% 36.79% 30.28% 13.33% 25.20% 17.97% -
Total Cost 54,037 41,637 28,463 17,096 52,152 37,072 18,074 106.84%
-
Net Worth 55,886 48,859 36,794 37,218 12,348 0 22,763 81.49%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 474 - - -
Div Payout % - - - - 10.31% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 55,886 48,859 36,794 37,218 12,348 0 22,763 81.49%
NOSH 303,190 303,190 262,820 265,849 94,989 88,031 87,551 128.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.08% 6.46% 6.72% 7.61% 8.12% 2.70% 2.32% -
ROE 7.36% 5.89% 5.57% 3.79% 37.32% 0.00% 1.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.81 16.40 11.61 6.96 59.75 43.28 21.13 -1.00%
EPS 1.47 1.06 0.78 0.53 1.69 1.17 0.49 107.31%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.20 0.18 0.14 0.14 0.13 0.00 0.26 -15.97%
Adjusted Per Share Value based on latest NOSH - 265,849
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.05 4.63 3.18 1.93 5.91 3.97 1.93 113.44%
EPS 0.43 0.30 0.21 0.15 0.48 0.11 0.04 383.59%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0582 0.0509 0.0383 0.0387 0.0129 0.00 0.0237 81.52%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.15 0.215 0.26 0.195 0.235 0.655 0.585 -
P/RPS 0.72 1.31 2.24 2.80 0.39 1.51 2.77 -59.10%
P/EPS 10.18 20.29 33.33 36.79 4.84 55.98 119.39 -80.48%
EY 9.82 4.93 3.00 2.72 20.64 1.79 0.84 411.27%
DY 0.00 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.75 1.19 1.86 1.39 1.81 0.00 2.25 -51.76%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 01/12/16 30/08/16 27/05/16 25/02/16 25/11/15 14/08/15 -
Price 0.16 0.15 0.24 0.265 0.205 0.275 0.585 -
P/RPS 0.77 0.91 2.07 3.81 0.34 0.64 2.77 -57.24%
P/EPS 10.86 14.16 30.77 50.00 4.23 23.50 119.39 -79.62%
EY 9.21 7.06 3.25 2.00 23.66 4.25 0.84 389.96%
DY 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.80 0.83 1.71 1.89 1.58 0.00 2.25 -49.65%

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