[ASIAPLY] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 245.28%
YoY- 552.8%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 63,171 68,770 75,265 75,504 77,566 77,553 78,457 -13.41%
PBT 8,355 7,951 7,252 5,848 2,035 1,215 1,057 295.31%
Tax -1,989 -1,808 -1,321 -952 -617 -391 -370 205.93%
NP 6,366 6,143 5,931 4,896 1,418 824 687 339.38%
-
NP to SH 6,366 6,143 5,931 4,896 1,418 824 687 339.38%
-
Tax Rate 23.81% 22.74% 18.22% 16.28% 30.32% 32.18% 35.00% -
Total Cost 56,805 62,627 69,334 70,608 76,148 76,729 77,770 -18.84%
-
Net Worth 48,859 37,391 37,218 12,348 0 22,763 22,613 66.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 474 474 474 909 434 434 656 -19.42%
Div Payout % 7.46% 7.73% 8.01% 18.58% 30.67% 52.78% 95.50% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 48,859 37,391 37,218 12,348 0 22,763 22,613 66.89%
NOSH 271,443 267,083 265,849 94,987 87,468 87,551 86,976 113.11%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.08% 8.93% 7.88% 6.48% 1.83% 1.06% 0.88% -
ROE 13.03% 16.43% 15.94% 39.65% 0.00% 3.62% 3.04% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.27 25.75 28.31 79.49 88.68 88.58 90.20 -59.37%
EPS 2.35 2.30 2.23 5.15 1.62 0.94 0.79 106.42%
DPS 0.17 0.18 0.18 0.96 0.50 0.50 0.75 -62.72%
NAPS 0.18 0.14 0.14 0.13 0.00 0.26 0.26 -21.68%
Adjusted Per Share Value based on latest NOSH - 94,987
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.58 7.16 7.83 7.86 8.07 8.07 8.17 -13.40%
EPS 0.66 0.64 0.62 0.51 0.15 0.09 0.07 344.48%
DPS 0.05 0.05 0.05 0.09 0.05 0.05 0.07 -20.04%
NAPS 0.0509 0.0389 0.0387 0.0129 0.00 0.0237 0.0235 67.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.215 0.26 0.195 0.235 0.655 0.585 0.255 -
P/RPS 0.92 1.01 0.69 0.30 0.74 0.66 0.28 120.53%
P/EPS 9.17 11.30 8.74 4.56 40.40 62.16 32.28 -56.68%
EY 10.91 8.85 11.44 21.93 2.48 1.61 3.10 130.84%
DY 0.81 0.68 0.92 4.08 0.76 0.85 2.96 -57.75%
P/NAPS 1.19 1.86 1.39 1.81 0.00 2.25 0.98 13.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/12/16 30/08/16 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 -
Price 0.15 0.24 0.265 0.205 0.275 0.585 0.505 -
P/RPS 0.64 0.93 0.94 0.26 0.31 0.66 0.56 9.28%
P/EPS 6.40 10.43 11.88 3.98 16.96 62.16 63.93 -78.34%
EY 15.63 9.58 8.42 25.14 5.90 1.61 1.56 362.80%
DY 1.17 0.74 0.67 4.67 1.81 0.85 1.49 -14.84%
P/NAPS 0.83 1.71 1.89 1.58 0.00 2.25 1.94 -43.13%

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