[ASIAPLY] QoQ 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- 169.17%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 19,865 20,359 16,679 20,802 19,779 19,873 18,795 3.75%
PBT 761 463 5 447 299 196 112 258.32%
Tax -131 -86 0 -89 -166 0 0 -
NP 630 377 5 358 133 196 112 215.95%
-
NP to SH 630 377 5 358 133 196 112 215.95%
-
Tax Rate 17.21% 18.57% 0.00% 19.91% 55.52% 0.00% 0.00% -
Total Cost 19,235 19,982 16,674 20,444 19,646 19,677 18,683 1.95%
-
Net Worth 22,749 21,918 12,500 21,829 21,279 22,272 21,538 3.71%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 218 219 - - 221 222 - -
Div Payout % 34.72% 58.14% - - 166.67% 113.64% - -
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 22,749 21,918 12,500 21,829 21,279 22,272 21,538 3.71%
NOSH 87,499 87,674 50,000 87,317 88,666 89,090 86,153 1.03%
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 3.17% 1.85% 0.03% 1.72% 0.67% 0.99% 0.60% -
ROE 2.77% 1.72% 0.04% 1.64% 0.63% 0.88% 0.52% -
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 22.70 23.22 33.36 23.82 22.31 22.31 21.82 2.66%
EPS 0.72 0.43 0.01 0.41 0.15 0.22 0.13 212.70%
DPS 0.25 0.25 0.00 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 2.07 2.12 1.74 2.17 2.06 2.07 1.96 3.70%
EPS 0.07 0.04 0.00 0.04 0.01 0.02 0.01 265.49%
DPS 0.02 0.02 0.00 0.00 0.02 0.02 0.00 -
NAPS 0.0237 0.0229 0.013 0.0228 0.0222 0.0232 0.0225 3.52%
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 0.53 0.47 0.45 0.88 0.99 0.63 0.92 -30.74%
P/EPS 16.67 25.58 1,500.00 51.22 146.67 63.64 153.85 -77.24%
EY 6.00 3.91 0.07 1.95 0.68 1.57 0.65 339.44%
DY 2.08 2.27 0.00 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 0.55 0.56 0.36 0.71 0.76 0.72 0.73 -17.18%
P/EPS 17.36 30.23 1,200.00 41.46 113.33 72.73 123.08 -72.87%
EY 5.76 3.31 0.08 2.41 0.88 1.38 0.81 269.35%
DY 2.00 1.92 0.00 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