[ASIAPLY] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 23.31%
YoY- 11.83%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 47,749 43,916 35,996 24,887 17,188 11,620 10,162 180.27%
PBT 531 2,938 5,278 8,665 7,105 3,608 5,305 -78.41%
Tax -1,351 -1,288 -1,225 -413 -413 -413 -413 120.20%
NP -820 1,650 4,053 8,252 6,692 3,195 4,892 -
-
NP to SH -820 1,650 4,053 8,252 6,692 3,195 4,892 -
-
Tax Rate 254.43% 43.84% 23.21% 4.77% 5.81% 11.45% 7.79% -
Total Cost 48,569 42,266 31,943 16,635 10,496 8,425 5,270 338.98%
-
Net Worth 21,136 21,700 21,663 23,565 23,514 21,206 18,966 7.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 431 439 439 439 219 - - -
Div Payout % 0.00% 26.65% 10.85% 5.33% 3.28% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 21,136 21,700 21,663 23,565 23,514 21,206 18,966 7.48%
NOSH 84,545 86,800 85,389 88,095 87,773 87,919 87,807 -2.48%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.72% 3.76% 11.26% 33.16% 38.93% 27.50% 48.14% -
ROE -3.88% 7.60% 18.71% 35.02% 28.46% 15.07% 25.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.48 50.59 42.16 28.25 19.58 13.22 11.57 187.48%
EPS -0.97 1.90 4.75 9.37 7.62 3.63 5.57 -
DPS 0.51 0.50 0.51 0.50 0.25 0.00 0.00 -
NAPS 0.25 0.25 0.2537 0.2675 0.2679 0.2412 0.216 10.22%
Adjusted Per Share Value based on latest NOSH - 88,095
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.98 4.58 3.76 2.60 1.79 1.21 1.06 180.24%
EPS -0.09 0.17 0.42 0.86 0.70 0.33 0.51 -
DPS 0.05 0.05 0.05 0.05 0.02 0.00 0.00 -
NAPS 0.0221 0.0226 0.0226 0.0246 0.0245 0.0221 0.0198 7.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.25 0.32 0.26 0.20 0.16 0.19 0.14 -
P/RPS 0.44 0.63 0.62 0.71 0.82 1.44 1.21 -49.02%
P/EPS -25.78 16.83 5.48 2.14 2.10 5.23 2.51 -
EY -3.88 5.94 18.26 46.84 47.65 19.13 39.79 -
DY 2.04 1.56 1.98 2.50 1.56 0.00 0.00 -
P/NAPS 1.00 1.28 1.02 0.75 0.60 0.79 0.65 33.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 27/05/10 08/02/10 17/11/09 26/08/09 29/05/09 -
Price 0.18 0.22 0.30 0.22 0.18 0.18 0.16 -
P/RPS 0.32 0.43 0.71 0.78 0.92 1.36 1.38 -62.22%
P/EPS -18.56 11.57 6.32 2.35 2.36 4.95 2.87 -
EY -5.39 8.64 15.82 42.58 42.36 20.19 34.82 -
DY 2.84 2.27 1.72 2.27 1.39 0.00 0.00 -
P/NAPS 0.72 0.88 1.18 0.82 0.67 0.75 0.74 -1.80%

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