[ASIAPLY] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 4.1%
YoY- -152.48%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 79,786 78,331 75,339 70,177 62,060 55,016 47,749 40.76%
PBT 861 604 -847 -803 -777 -909 531 37.97%
Tax -166 0 0 -63 -126 -1,351 -1,351 -75.25%
NP 695 604 -847 -866 -903 -2,260 -820 -
-
NP to SH 695 604 -847 -866 -903 -2,260 -820 -
-
Tax Rate 19.28% 0.00% - - - - 254.43% -
Total Cost 79,091 77,727 76,186 71,043 62,963 57,276 48,569 38.37%
-
Net Worth 21,279 22,272 21,538 21,020 20,159 21,062 21,136 0.45%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 444 222 - 211 211 211 431 1.99%
Div Payout % 63.94% 36.88% - 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 21,279 22,272 21,538 21,020 20,159 21,062 21,136 0.45%
NOSH 88,666 89,090 86,153 87,586 83,999 87,762 84,545 3.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.87% 0.77% -1.12% -1.23% -1.46% -4.11% -1.72% -
ROE 3.27% 2.71% -3.93% -4.12% -4.48% -10.73% -3.88% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 89.98 87.92 87.45 80.12 73.88 62.69 56.48 36.36%
EPS 0.78 0.68 -0.98 -0.99 -1.08 -2.58 -0.97 -
DPS 0.50 0.25 0.00 0.24 0.25 0.24 0.51 -1.31%
NAPS 0.24 0.25 0.25 0.24 0.24 0.24 0.25 -2.68%
Adjusted Per Share Value based on latest NOSH - 87,586
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.32 8.17 7.86 7.32 6.47 5.74 4.98 40.75%
EPS 0.07 0.06 -0.09 -0.09 -0.09 -0.24 -0.09 -
DPS 0.05 0.02 0.00 0.02 0.02 0.02 0.05 0.00%
NAPS 0.0222 0.0232 0.0225 0.0219 0.021 0.022 0.0221 0.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.22 0.14 0.20 0.16 0.19 0.18 0.25 -
P/RPS 0.24 0.16 0.23 0.20 0.26 0.29 0.44 -33.21%
P/EPS 28.07 20.65 -20.34 -16.18 -17.67 -6.99 -25.78 -
EY 3.56 4.84 -4.92 -6.18 -5.66 -14.31 -3.88 -
DY 2.28 1.79 0.00 1.51 1.32 1.34 2.04 7.68%
P/NAPS 0.92 0.56 0.80 0.67 0.79 0.75 1.00 -5.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 22/11/11 25/08/11 23/05/11 25/01/11 26/11/10 -
Price 0.17 0.16 0.16 0.20 0.16 0.25 0.18 -
P/RPS 0.19 0.18 0.18 0.25 0.22 0.40 0.32 -29.33%
P/EPS 21.69 23.60 -16.27 -20.23 -14.88 -9.71 -18.56 -
EY 4.61 4.24 -6.14 -4.94 -6.72 -10.30 -5.39 -
DY 2.95 1.56 0.00 1.21 1.57 0.96 2.84 2.56%
P/NAPS 0.71 0.64 0.64 0.83 0.67 1.04 0.72 -0.92%

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