[ASIAPLY] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 72.09%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 68,770 75,265 75,504 77,566 77,553 78,457 76,650 -6.98%
PBT 7,951 7,252 5,848 2,035 1,215 1,057 877 335.37%
Tax -1,808 -1,321 -952 -617 -391 -370 -127 488.34%
NP 6,143 5,931 4,896 1,418 824 687 750 306.85%
-
NP to SH 6,143 5,931 4,896 1,418 824 687 750 306.85%
-
Tax Rate 22.74% 18.22% 16.28% 30.32% 32.18% 35.00% 14.48% -
Total Cost 62,627 69,334 70,608 76,148 76,729 77,770 75,900 -12.03%
-
Net Worth 37,391 37,218 12,348 0 22,763 22,613 30,000 15.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 474 474 909 434 434 656 658 -19.65%
Div Payout % 7.73% 8.01% 18.58% 30.67% 52.78% 95.50% 87.76% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 37,391 37,218 12,348 0 22,763 22,613 30,000 15.83%
NOSH 267,083 265,849 94,987 87,468 87,551 86,976 120,000 70.55%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.93% 7.88% 6.48% 1.83% 1.06% 0.88% 0.98% -
ROE 16.43% 15.94% 39.65% 0.00% 3.62% 3.04% 2.50% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.75 28.31 79.49 88.68 88.58 90.20 63.88 -45.46%
EPS 2.30 2.23 5.15 1.62 0.94 0.79 0.63 137.28%
DPS 0.18 0.18 0.96 0.50 0.50 0.75 0.55 -52.54%
NAPS 0.14 0.14 0.13 0.00 0.26 0.26 0.25 -32.08%
Adjusted Per Share Value based on latest NOSH - 87,468
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.17 7.85 7.88 8.09 8.09 8.19 8.00 -7.04%
EPS 0.64 0.62 0.51 0.15 0.09 0.07 0.08 300.50%
DPS 0.05 0.05 0.09 0.05 0.05 0.07 0.07 -20.11%
NAPS 0.039 0.0388 0.0129 0.00 0.0237 0.0236 0.0313 15.80%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.26 0.195 0.235 0.655 0.585 0.255 0.235 -
P/RPS 1.01 0.69 0.30 0.74 0.66 0.28 0.37 95.43%
P/EPS 11.30 8.74 4.56 40.40 62.16 32.28 37.60 -55.16%
EY 8.85 11.44 21.93 2.48 1.61 3.10 2.66 123.02%
DY 0.68 0.92 4.08 0.76 0.85 2.96 2.33 -56.03%
P/NAPS 1.86 1.39 1.81 0.00 2.25 0.98 0.94 57.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 26/02/15 -
Price 0.24 0.265 0.205 0.275 0.585 0.505 0.24 -
P/RPS 0.93 0.94 0.26 0.31 0.66 0.56 0.38 81.70%
P/EPS 10.43 11.88 3.98 16.96 62.16 63.93 38.40 -58.09%
EY 9.58 8.42 25.14 5.90 1.61 1.56 2.60 138.74%
DY 0.74 0.67 4.67 1.81 0.85 1.49 2.29 -52.94%
P/NAPS 1.71 1.89 1.58 0.00 2.25 1.94 0.96 46.99%

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