[ASIAPLY] QoQ TTM Result on 30-Sep-2014

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -7.25%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 77,553 78,457 76,650 70,801 68,373 68,634 71,562 5.52%
PBT 1,215 1,057 877 1,020 1,112 824 1,148 3.86%
Tax -391 -370 -127 -176 -202 -164 -295 20.72%
NP 824 687 750 844 910 660 853 -2.28%
-
NP to SH 824 687 750 844 910 660 853 -2.28%
-
Tax Rate 32.18% 35.00% 14.48% 17.25% 18.17% 19.90% 25.70% -
Total Cost 76,729 77,770 75,900 69,957 67,463 67,974 70,709 5.61%
-
Net Worth 22,763 22,613 30,000 23,399 23,006 22,723 22,966 -0.59%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 434 656 658 658 866 645 427 1.09%
Div Payout % 52.78% 95.50% 87.76% 77.99% 95.22% 97.78% 50.07% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 22,763 22,613 30,000 23,399 23,006 22,723 22,966 -0.59%
NOSH 87,551 86,976 120,000 90,000 88,484 87,400 88,333 -0.59%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.06% 0.88% 0.98% 1.19% 1.33% 0.96% 1.19% -
ROE 3.62% 3.04% 2.50% 3.61% 3.96% 2.90% 3.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.58 90.20 63.88 78.67 77.27 78.53 81.01 6.15%
EPS 0.94 0.79 0.63 0.94 1.03 0.76 0.97 -2.07%
DPS 0.50 0.75 0.55 0.73 0.98 0.74 0.48 2.76%
NAPS 0.26 0.26 0.25 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.09 8.19 8.00 7.39 7.13 7.16 7.47 5.47%
EPS 0.09 0.07 0.08 0.09 0.09 0.07 0.09 0.00%
DPS 0.05 0.07 0.07 0.07 0.09 0.07 0.04 16.08%
NAPS 0.0237 0.0236 0.0313 0.0244 0.024 0.0237 0.024 -0.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.585 0.255 0.235 0.245 0.19 0.18 0.175 -
P/RPS 0.66 0.28 0.37 0.31 0.25 0.23 0.22 108.42%
P/EPS 62.16 32.28 37.60 26.13 18.47 23.84 18.12 127.97%
EY 1.61 3.10 2.66 3.83 5.41 4.20 5.52 -56.11%
DY 0.85 2.96 2.33 2.99 5.15 4.10 2.76 -54.49%
P/NAPS 2.25 0.98 0.94 0.94 0.73 0.69 0.67 124.75%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 25/05/15 26/02/15 20/11/14 28/08/14 26/05/14 25/02/14 -
Price 0.585 0.505 0.24 0.24 0.30 0.18 0.165 -
P/RPS 0.66 0.56 0.38 0.31 0.39 0.23 0.20 122.13%
P/EPS 62.16 63.93 38.40 25.59 29.17 23.84 17.09 137.06%
EY 1.61 1.56 2.60 3.91 3.43 4.20 5.85 -57.78%
DY 0.85 1.49 2.29 3.05 3.26 4.10 2.93 -56.27%
P/NAPS 2.25 1.94 0.96 0.92 1.15 0.69 0.63 134.19%

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