[ASIAPLY] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 2.19%
YoY- -3.29%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 79,249 79,786 78,331 75,339 70,177 62,060 55,016 27.57%
PBT 1,054 861 604 -847 -803 -777 -909 -
Tax -255 -166 0 0 -63 -126 -1,351 -67.12%
NP 799 695 604 -847 -866 -903 -2,260 -
-
NP to SH 799 695 604 -847 -866 -903 -2,260 -
-
Tax Rate 24.19% 19.28% 0.00% - - - - -
Total Cost 78,450 79,091 77,727 76,186 71,043 62,963 57,276 23.35%
-
Net Worth 21,829 21,279 22,272 21,538 21,020 20,159 21,062 2.41%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 444 444 222 - 211 211 211 64.28%
Div Payout % 55.62% 63.94% 36.88% - 0.00% 0.00% 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,829 21,279 22,272 21,538 21,020 20,159 21,062 2.41%
NOSH 87,317 88,666 89,090 86,153 87,586 83,999 87,762 -0.33%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.01% 0.87% 0.77% -1.12% -1.23% -1.46% -4.11% -
ROE 3.66% 3.27% 2.71% -3.93% -4.12% -4.48% -10.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.76 89.98 87.92 87.45 80.12 73.88 62.69 28.00%
EPS 0.92 0.78 0.68 -0.98 -0.99 -1.08 -2.58 -
DPS 0.51 0.50 0.25 0.00 0.24 0.25 0.24 65.36%
NAPS 0.25 0.24 0.25 0.25 0.24 0.24 0.24 2.76%
Adjusted Per Share Value based on latest NOSH - 86,153
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.27 8.32 8.17 7.86 7.32 6.47 5.74 27.59%
EPS 0.08 0.07 0.06 -0.09 -0.09 -0.09 -0.24 -
DPS 0.05 0.05 0.02 0.00 0.02 0.02 0.02 84.30%
NAPS 0.0228 0.0222 0.0232 0.0225 0.0219 0.021 0.022 2.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.22 0.14 0.20 0.16 0.19 0.18 -
P/RPS 0.23 0.24 0.16 0.23 0.20 0.26 0.29 -14.33%
P/EPS 22.95 28.07 20.65 -20.34 -16.18 -17.67 -6.99 -
EY 4.36 3.56 4.84 -4.92 -6.18 -5.66 -14.31 -
DY 2.42 2.28 1.79 0.00 1.51 1.32 1.34 48.35%
P/NAPS 0.84 0.92 0.56 0.80 0.67 0.79 0.75 7.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 22/02/12 22/11/11 25/08/11 23/05/11 25/01/11 -
Price 0.17 0.17 0.16 0.16 0.20 0.16 0.25 -
P/RPS 0.19 0.19 0.18 0.18 0.25 0.22 0.40 -39.14%
P/EPS 18.58 21.69 23.60 -16.27 -20.23 -14.88 -9.71 -
EY 5.38 4.61 4.24 -6.14 -4.94 -6.72 -10.30 -
DY 2.99 2.95 1.56 0.00 1.21 1.57 0.96 113.41%
P/NAPS 0.68 0.71 0.64 0.64 0.83 0.67 1.04 -24.68%

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