[ASIAPLY] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
01-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.63%
YoY- 348.94%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 63,649 57,994 58,153 63,171 68,770 75,265 75,504 -10.77%
PBT 3,270 3,860 5,740 8,355 7,951 7,252 5,848 -32.15%
Tax -876 -1,232 -1,624 -1,989 -1,808 -1,321 -952 -5.40%
NP 2,394 2,628 4,116 6,366 6,143 5,931 4,896 -37.96%
-
NP to SH 2,394 2,628 4,116 6,366 6,143 5,931 4,896 -37.96%
-
Tax Rate 26.79% 31.92% 28.29% 23.81% 22.74% 18.22% 16.28% -
Total Cost 61,255 55,366 54,037 56,805 62,627 69,334 70,608 -9.04%
-
Net Worth 63,376 75,050 55,886 48,859 37,391 37,218 12,348 197.84%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 474 474 474 909 -
Div Payout % - - - 7.46% 7.73% 8.01% 18.58% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 63,376 75,050 55,886 48,859 37,391 37,218 12,348 197.84%
NOSH 333,559 395,000 303,190 271,443 267,083 265,849 94,987 131.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.76% 4.53% 7.08% 10.08% 8.93% 7.88% 6.48% -
ROE 3.78% 3.50% 7.36% 13.03% 16.43% 15.94% 39.65% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.08 14.68 20.81 23.27 25.75 28.31 79.49 -61.41%
EPS 0.72 0.67 1.47 2.35 2.30 2.23 5.15 -73.09%
DPS 0.00 0.00 0.00 0.17 0.18 0.18 0.96 -
NAPS 0.19 0.19 0.20 0.18 0.14 0.14 0.13 28.81%
Adjusted Per Share Value based on latest NOSH - 303,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.64 6.05 6.07 6.59 7.17 7.85 7.88 -10.79%
EPS 0.25 0.27 0.43 0.66 0.64 0.62 0.51 -37.85%
DPS 0.00 0.00 0.00 0.05 0.05 0.05 0.09 -
NAPS 0.0661 0.0783 0.0583 0.051 0.039 0.0388 0.0129 197.51%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.195 0.19 0.15 0.215 0.26 0.195 0.235 -
P/RPS 1.02 1.29 0.72 0.92 1.01 0.69 0.30 126.27%
P/EPS 27.17 28.56 10.18 9.17 11.30 8.74 4.56 229.01%
EY 3.68 3.50 9.82 10.91 8.85 11.44 21.93 -69.60%
DY 0.00 0.00 0.00 0.81 0.68 0.92 4.08 -
P/NAPS 1.03 1.00 0.75 1.19 1.86 1.39 1.81 -31.35%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 27/02/17 01/12/16 30/08/16 27/05/16 25/02/16 -
Price 0.17 0.235 0.16 0.15 0.24 0.265 0.205 -
P/RPS 0.89 1.60 0.77 0.64 0.93 0.94 0.26 127.30%
P/EPS 23.69 35.32 10.86 6.40 10.43 11.88 3.98 228.79%
EY 4.22 2.83 9.21 15.63 9.58 8.42 25.14 -69.60%
DY 0.00 0.00 0.00 1.17 0.74 0.67 4.67 -
P/NAPS 0.89 1.24 0.80 0.83 1.71 1.89 1.58 -31.81%

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