[ASIAPLY] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 109.45%
YoY- 275.97%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 43,916 35,996 24,887 17,188 11,620 10,162 14,156 113.15%
PBT 2,938 5,278 8,665 7,105 3,608 5,305 5,971 -37.75%
Tax -1,288 -1,225 -413 -413 -413 -413 1,408 -
NP 1,650 4,053 8,252 6,692 3,195 4,892 7,379 -63.26%
-
NP to SH 1,650 4,053 8,252 6,692 3,195 4,892 7,379 -63.26%
-
Tax Rate 43.84% 23.21% 4.77% 5.81% 11.45% 7.79% -23.58% -
Total Cost 42,266 31,943 16,635 10,496 8,425 5,270 6,777 239.95%
-
Net Worth 21,700 21,663 23,565 23,514 21,206 18,966 15,715 24.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 439 439 439 219 - - - -
Div Payout % 26.65% 10.85% 5.33% 3.28% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 21,700 21,663 23,565 23,514 21,206 18,966 15,715 24.07%
NOSH 86,800 85,389 88,095 87,773 87,919 87,807 88,141 -1.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.76% 11.26% 33.16% 38.93% 27.50% 48.14% 52.13% -
ROE 7.60% 18.71% 35.02% 28.46% 15.07% 25.79% 46.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.59 42.16 28.25 19.58 13.22 11.57 16.06 115.34%
EPS 1.90 4.75 9.37 7.62 3.63 5.57 8.37 -62.88%
DPS 0.50 0.51 0.50 0.25 0.00 0.00 0.00 -
NAPS 0.25 0.2537 0.2675 0.2679 0.2412 0.216 0.1783 25.35%
Adjusted Per Share Value based on latest NOSH - 87,773
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.58 3.76 2.60 1.79 1.21 1.06 1.48 112.79%
EPS 0.17 0.42 0.86 0.70 0.33 0.51 0.77 -63.57%
DPS 0.05 0.05 0.05 0.02 0.00 0.00 0.00 -
NAPS 0.0226 0.0226 0.0246 0.0245 0.0221 0.0198 0.0164 23.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.26 0.20 0.16 0.19 0.14 0.17 -
P/RPS 0.63 0.62 0.71 0.82 1.44 1.21 1.06 -29.37%
P/EPS 16.83 5.48 2.14 2.10 5.23 2.51 2.03 311.22%
EY 5.94 18.26 46.84 47.65 19.13 39.79 49.25 -75.68%
DY 1.56 1.98 2.50 1.56 0.00 0.00 0.00 -
P/NAPS 1.28 1.02 0.75 0.60 0.79 0.65 0.95 22.05%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 08/02/10 17/11/09 26/08/09 29/05/09 26/02/09 -
Price 0.22 0.30 0.22 0.18 0.18 0.16 0.15 -
P/RPS 0.43 0.71 0.78 0.92 1.36 1.38 0.93 -40.29%
P/EPS 11.57 6.32 2.35 2.36 4.95 2.87 1.79 248.18%
EY 8.64 15.82 42.58 42.36 20.19 34.82 55.81 -71.26%
DY 2.27 1.72 2.27 1.39 0.00 0.00 0.00 -
P/NAPS 0.88 1.18 0.82 0.67 0.75 0.74 0.84 3.15%

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