[ASIAPLY] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 3.57%
YoY- 645.51%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 57,994 58,153 63,171 68,770 75,265 75,504 77,566 -17.60%
PBT 3,860 5,740 8,355 7,951 7,252 5,848 2,035 53.17%
Tax -1,232 -1,624 -1,989 -1,808 -1,321 -952 -617 58.50%
NP 2,628 4,116 6,366 6,143 5,931 4,896 1,418 50.82%
-
NP to SH 2,628 4,116 6,366 6,143 5,931 4,896 1,418 50.82%
-
Tax Rate 31.92% 28.29% 23.81% 22.74% 18.22% 16.28% 30.32% -
Total Cost 55,366 54,037 56,805 62,627 69,334 70,608 76,148 -19.12%
-
Net Worth 75,050 55,886 48,859 37,391 37,218 12,348 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 474 474 474 909 434 -
Div Payout % - - 7.46% 7.73% 8.01% 18.58% 30.67% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 75,050 55,886 48,859 37,391 37,218 12,348 0 -
NOSH 395,000 303,190 271,443 267,083 265,849 94,987 87,468 172.96%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.53% 7.08% 10.08% 8.93% 7.88% 6.48% 1.83% -
ROE 3.50% 7.36% 13.03% 16.43% 15.94% 39.65% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.68 20.81 23.27 25.75 28.31 79.49 88.68 -69.81%
EPS 0.67 1.47 2.35 2.30 2.23 5.15 1.62 -44.45%
DPS 0.00 0.00 0.17 0.18 0.18 0.96 0.50 -
NAPS 0.19 0.20 0.18 0.14 0.14 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 267,083
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.04 6.05 6.58 7.16 7.83 7.86 8.07 -17.55%
EPS 0.27 0.43 0.66 0.64 0.62 0.51 0.15 47.91%
DPS 0.00 0.00 0.05 0.05 0.05 0.09 0.05 -
NAPS 0.0781 0.0582 0.0509 0.0389 0.0387 0.0129 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.19 0.15 0.215 0.26 0.195 0.235 0.655 -
P/RPS 1.29 0.72 0.92 1.01 0.69 0.30 0.74 44.79%
P/EPS 28.56 10.18 9.17 11.30 8.74 4.56 40.40 -20.62%
EY 3.50 9.82 10.91 8.85 11.44 21.93 2.48 25.79%
DY 0.00 0.00 0.81 0.68 0.92 4.08 0.76 -
P/NAPS 1.00 0.75 1.19 1.86 1.39 1.81 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 01/12/16 30/08/16 27/05/16 25/02/16 25/11/15 -
Price 0.235 0.16 0.15 0.24 0.265 0.205 0.275 -
P/RPS 1.60 0.77 0.64 0.93 0.94 0.26 0.31 198.35%
P/EPS 35.32 10.86 6.40 10.43 11.88 3.98 16.96 63.00%
EY 2.83 9.21 15.63 9.58 8.42 25.14 5.90 -38.69%
DY 0.00 0.00 1.17 0.74 0.67 4.67 1.81 -
P/NAPS 1.24 0.80 0.83 1.71 1.89 1.58 0.00 -

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