[ASIAPLY] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 19.94%
YoY- -9.45%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 75,265 75,504 77,566 77,553 78,457 76,650 70,801 4.15%
PBT 7,252 5,848 2,035 1,215 1,057 877 1,020 269.30%
Tax -1,321 -952 -617 -391 -370 -127 -176 282.87%
NP 5,931 4,896 1,418 824 687 750 844 266.44%
-
NP to SH 5,931 4,896 1,418 824 687 750 844 266.44%
-
Tax Rate 18.22% 16.28% 30.32% 32.18% 35.00% 14.48% 17.25% -
Total Cost 69,334 70,608 76,148 76,729 77,770 75,900 69,957 -0.59%
-
Net Worth 37,218 12,348 0 22,763 22,613 30,000 23,399 36.22%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 474 909 434 434 656 658 658 -19.62%
Div Payout % 8.01% 18.58% 30.67% 52.78% 95.50% 87.76% 77.99% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 37,218 12,348 0 22,763 22,613 30,000 23,399 36.22%
NOSH 265,849 94,987 87,468 87,551 86,976 120,000 90,000 105.73%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.88% 6.48% 1.83% 1.06% 0.88% 0.98% 1.19% -
ROE 15.94% 39.65% 0.00% 3.62% 3.04% 2.50% 3.61% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.31 79.49 88.68 88.58 90.20 63.88 78.67 -49.37%
EPS 2.23 5.15 1.62 0.94 0.79 0.63 0.94 77.78%
DPS 0.18 0.96 0.50 0.50 0.75 0.55 0.73 -60.64%
NAPS 0.14 0.13 0.00 0.26 0.26 0.25 0.26 -33.78%
Adjusted Per Share Value based on latest NOSH - 87,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.83 7.86 8.07 8.07 8.17 7.98 7.37 4.11%
EPS 0.62 0.51 0.15 0.09 0.07 0.08 0.09 261.62%
DPS 0.05 0.09 0.05 0.05 0.07 0.07 0.07 -20.07%
NAPS 0.0387 0.0129 0.00 0.0237 0.0235 0.0312 0.0244 35.96%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.195 0.235 0.655 0.585 0.255 0.235 0.245 -
P/RPS 0.69 0.30 0.74 0.66 0.28 0.37 0.31 70.39%
P/EPS 8.74 4.56 40.40 62.16 32.28 37.60 26.13 -51.78%
EY 11.44 21.93 2.48 1.61 3.10 2.66 3.83 107.26%
DY 0.92 4.08 0.76 0.85 2.96 2.33 2.99 -54.39%
P/NAPS 1.39 1.81 0.00 2.25 0.98 0.94 0.94 29.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 26/02/15 20/11/14 -
Price 0.265 0.205 0.275 0.585 0.505 0.24 0.24 -
P/RPS 0.94 0.26 0.31 0.66 0.56 0.38 0.31 109.35%
P/EPS 11.88 3.98 16.96 62.16 63.93 38.40 25.59 -40.01%
EY 8.42 25.14 5.90 1.61 1.56 2.60 3.91 66.68%
DY 0.67 4.67 1.81 0.85 1.49 2.29 3.05 -63.55%
P/NAPS 1.89 1.58 0.00 2.25 1.94 0.96 0.92 61.53%

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