[ASIAPLY] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 478.77%
YoY- 28983.33%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 14,000 12,008 18,505 18,658 19,599 18,503 18,744 -17.63%
PBT 1,260 1,222 2,021 3,852 856 523 617 60.75%
Tax -434 -581 -612 -362 -253 -94 -243 47.04%
NP 826 641 1,409 3,490 603 429 374 69.34%
-
NP to SH 826 641 1,409 3,490 603 429 374 69.34%
-
Tax Rate 34.44% 47.55% 30.28% 9.40% 29.56% 17.97% 39.38% -
Total Cost 13,174 11,367 17,096 15,168 18,996 18,074 18,370 -19.83%
-
Net Worth 48,859 37,391 37,218 12,348 0 22,763 22,613 66.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 474 - - 434 -
Div Payout % - - - 13.61% - - 116.28% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 48,859 37,391 37,218 12,348 0 22,763 22,613 66.89%
NOSH 303,190 267,083 265,849 94,987 87,468 87,551 86,976 129.38%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.90% 5.34% 7.61% 18.71% 3.08% 2.32% 2.00% -
ROE 1.69% 1.71% 3.79% 28.26% 0.00% 1.88% 1.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.16 4.50 6.96 19.64 22.41 21.13 21.55 -61.33%
EPS 0.30 0.24 0.53 1.28 0.69 0.49 0.43 -21.28%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.50 -
NAPS 0.18 0.14 0.14 0.13 0.00 0.26 0.26 -21.68%
Adjusted Per Share Value based on latest NOSH - 94,987
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.46 1.25 1.93 1.94 2.04 1.93 1.95 -17.50%
EPS 0.09 0.07 0.15 0.36 0.06 0.04 0.04 71.45%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.05 -
NAPS 0.0509 0.0389 0.0387 0.0129 0.00 0.0237 0.0235 67.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.215 0.26 0.195 0.235 0.655 0.585 0.255 -
P/RPS 4.17 5.78 2.80 1.20 2.92 2.77 1.18 131.47%
P/EPS 70.65 108.33 36.79 6.40 95.01 119.39 59.30 12.34%
EY 1.42 0.92 2.72 15.63 1.05 0.84 1.69 -10.92%
DY 0.00 0.00 0.00 2.13 0.00 0.00 1.96 -
P/NAPS 1.19 1.86 1.39 1.81 0.00 2.25 0.98 13.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/12/16 30/08/16 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 -
Price 0.15 0.24 0.265 0.205 0.275 0.585 0.505 -
P/RPS 2.91 5.34 3.81 1.04 1.23 2.77 2.34 15.59%
P/EPS 49.29 100.00 50.00 5.58 39.89 119.39 117.44 -43.85%
EY 2.03 1.00 2.00 17.92 2.51 0.84 0.85 78.38%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.99 -
P/NAPS 0.83 1.71 1.89 1.58 0.00 2.25 1.94 -43.13%

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