[ASIAPLY] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 171.31%
YoY- 126.73%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 77,133 79,249 79,786 78,331 75,339 70,177 62,060 15.55%
PBT 947 1,054 861 604 -847 -803 -777 -
Tax -255 -255 -166 0 0 -63 -126 59.79%
NP 692 799 695 604 -847 -866 -903 -
-
NP to SH 692 799 695 604 -847 -866 -903 -
-
Tax Rate 26.93% 24.19% 19.28% 0.00% - - - -
Total Cost 76,441 78,450 79,091 77,727 76,186 71,043 62,963 13.76%
-
Net Worth 12,500 21,829 21,279 22,272 21,538 21,020 20,159 -27.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 444 444 444 222 - 211 211 63.98%
Div Payout % 64.22% 55.62% 63.94% 36.88% - 0.00% 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 12,500 21,829 21,279 22,272 21,538 21,020 20,159 -27.22%
NOSH 50,000 87,317 88,666 89,090 86,153 87,586 83,999 -29.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.90% 1.01% 0.87% 0.77% -1.12% -1.23% -1.46% -
ROE 5.54% 3.66% 3.27% 2.71% -3.93% -4.12% -4.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 154.27 90.76 89.98 87.92 87.45 80.12 73.88 63.15%
EPS 1.38 0.92 0.78 0.68 -0.98 -0.99 -1.08 -
DPS 0.89 0.51 0.50 0.25 0.00 0.24 0.25 132.61%
NAPS 0.25 0.25 0.24 0.25 0.25 0.24 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 89,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.03 8.25 8.31 8.15 7.84 7.30 6.46 15.56%
EPS 0.07 0.08 0.07 0.06 -0.09 -0.09 -0.09 -
DPS 0.05 0.05 0.05 0.02 0.00 0.02 0.02 83.89%
NAPS 0.013 0.0227 0.0222 0.0232 0.0224 0.0219 0.021 -27.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.21 0.22 0.14 0.20 0.16 0.19 -
P/RPS 0.10 0.23 0.24 0.16 0.23 0.20 0.26 -47.02%
P/EPS 10.84 22.95 28.07 20.65 -20.34 -16.18 -17.67 -
EY 9.23 4.36 3.56 4.84 -4.92 -6.18 -5.66 -
DY 5.93 2.42 2.28 1.79 0.00 1.51 1.32 171.51%
P/NAPS 0.60 0.84 0.92 0.56 0.80 0.67 0.79 -16.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 23/05/12 22/02/12 22/11/11 25/08/11 23/05/11 -
Price 0.12 0.17 0.17 0.16 0.16 0.20 0.16 -
P/RPS 0.08 0.19 0.19 0.18 0.18 0.25 0.22 -48.95%
P/EPS 8.67 18.58 21.69 23.60 -16.27 -20.23 -14.88 -
EY 11.53 5.38 4.61 4.24 -6.14 -4.94 -6.72 -
DY 7.41 2.99 2.95 1.56 0.00 1.21 1.57 180.57%
P/NAPS 0.48 0.68 0.71 0.64 0.64 0.83 0.67 -19.88%

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