[ASIAPLY] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -24.11%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 70,801 68,373 68,634 71,562 77,050 76,571 77,705 -6.00%
PBT 1,020 1,112 824 1,148 1,429 1,306 1,676 -28.16%
Tax -176 -202 -164 -295 -305 -252 -306 -30.81%
NP 844 910 660 853 1,124 1,054 1,370 -27.57%
-
NP to SH 844 910 660 853 1,124 1,054 1,370 -27.57%
-
Tax Rate 17.25% 18.17% 19.90% 25.70% 21.34% 19.30% 18.26% -
Total Cost 69,957 67,463 67,974 70,709 75,926 75,517 76,335 -5.64%
-
Net Worth 23,399 23,006 22,723 22,966 20,833 21,839 22,749 1.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 658 866 645 427 646 437 437 31.33%
Div Payout % 77.99% 95.22% 97.78% 50.07% 57.50% 41.55% 31.97% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 23,399 23,006 22,723 22,966 20,833 21,839 22,749 1.89%
NOSH 90,000 88,484 87,400 88,333 83,333 83,999 87,499 1.89%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.19% 1.33% 0.96% 1.19% 1.46% 1.38% 1.76% -
ROE 3.61% 3.96% 2.90% 3.71% 5.40% 4.83% 6.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.67 77.27 78.53 81.01 92.46 91.16 88.81 -7.75%
EPS 0.94 1.03 0.76 0.97 1.35 1.25 1.57 -28.94%
DPS 0.73 0.98 0.74 0.48 0.78 0.52 0.50 28.66%
NAPS 0.26 0.26 0.26 0.26 0.25 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 88,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.37 7.12 7.14 7.45 8.02 7.97 8.09 -6.01%
EPS 0.09 0.09 0.07 0.09 0.12 0.11 0.14 -25.49%
DPS 0.07 0.09 0.07 0.04 0.07 0.05 0.05 25.12%
NAPS 0.0244 0.0239 0.0237 0.0239 0.0217 0.0227 0.0237 1.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.245 0.19 0.18 0.175 0.185 0.14 0.12 -
P/RPS 0.31 0.25 0.23 0.22 0.20 0.15 0.14 69.80%
P/EPS 26.13 18.47 23.84 18.12 13.72 11.16 7.66 126.43%
EY 3.83 5.41 4.20 5.52 7.29 8.96 13.05 -55.80%
DY 2.99 5.15 4.10 2.76 4.19 3.72 4.17 -19.87%
P/NAPS 0.94 0.73 0.69 0.67 0.74 0.54 0.46 60.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 26/05/14 25/02/14 26/11/13 28/08/13 28/05/13 -
Price 0.24 0.30 0.18 0.165 0.185 0.18 0.125 -
P/RPS 0.31 0.39 0.23 0.20 0.20 0.20 0.14 69.80%
P/EPS 25.59 29.17 23.84 17.09 13.72 14.35 7.98 117.30%
EY 3.91 3.43 4.20 5.85 7.29 6.97 12.53 -53.96%
DY 3.05 3.26 4.10 2.93 4.19 2.90 4.00 -16.52%
P/NAPS 0.92 1.15 0.69 0.63 0.74 0.69 0.48 54.23%

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