[ASIAPLY] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -54.85%
YoY- -83.02%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 80,057 81,275 83,245 71,104 63,649 57,994 58,153 23.82%
PBT 389 821 938 1,702 3,270 3,860 5,740 -83.45%
Tax -172 -250 -372 -621 -876 -1,232 -1,624 -77.70%
NP 217 571 566 1,081 2,394 2,628 4,116 -86.01%
-
NP to SH 301 593 566 1,081 2,394 2,628 4,116 -82.59%
-
Tax Rate 44.22% 30.45% 39.66% 36.49% 26.79% 31.92% 28.29% -
Total Cost 79,840 80,704 82,679 70,023 61,255 55,366 54,037 29.81%
-
Net Worth 97,830 85,069 80,054 63,376 63,376 75,050 55,886 45.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,126 2,126 - - - - - -
Div Payout % 706.56% 358.64% - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 97,830 85,069 80,054 63,376 63,376 75,050 55,886 45.39%
NOSH 441,213 425,348 333,559 333,559 333,559 395,000 303,190 28.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.27% 0.70% 0.68% 1.52% 3.76% 4.53% 7.08% -
ROE 0.31% 0.70% 0.71% 1.71% 3.78% 3.50% 7.36% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.82 19.11 24.96 21.32 19.08 14.68 20.81 -6.49%
EPS 0.07 0.14 0.17 0.32 0.72 0.67 1.47 -86.93%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.24 0.19 0.19 0.19 0.20 9.79%
Adjusted Per Share Value based on latest NOSH - 333,559
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.35 8.48 8.68 7.42 6.64 6.05 6.07 23.76%
EPS 0.03 0.06 0.06 0.11 0.25 0.27 0.43 -83.13%
DPS 0.22 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.0888 0.0835 0.0661 0.0661 0.0783 0.0583 45.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.09 0.105 0.135 0.17 0.195 0.19 0.15 -
P/RPS 0.48 0.55 0.54 0.80 1.02 1.29 0.72 -23.74%
P/EPS 127.18 75.31 79.56 52.46 27.17 28.56 10.18 440.90%
EY 0.79 1.33 1.26 1.91 3.68 3.50 9.82 -81.45%
DY 5.56 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.56 0.89 1.03 1.00 0.75 -35.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/08/18 31/05/18 28/02/18 21/11/17 25/08/17 25/05/17 27/02/17 -
Price 0.09 0.09 0.115 0.12 0.17 0.235 0.16 -
P/RPS 0.48 0.47 0.46 0.56 0.89 1.60 0.77 -27.08%
P/EPS 127.18 64.56 67.77 37.03 23.69 35.32 10.86 418.02%
EY 0.79 1.55 1.48 2.70 4.22 2.83 9.21 -80.63%
DY 5.56 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.48 0.63 0.89 1.24 0.80 -38.13%

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