[ASIAPLY] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 88.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 52,867 56,402 59,080 57,126 42,798 28,081 13,862 143.50%
PBT 2,126 3,386 3,986 4,215 2,866 1,915 857 82.95%
Tax 380 114 -79 -83 -679 -413 -180 -
NP 2,506 3,500 3,907 4,132 2,187 1,502 677 138.72%
-
NP to SH 2,506 3,500 3,907 4,132 2,187 1,502 677 138.72%
-
Tax Rate -17.87% -3.37% 1.98% 1.97% 23.69% 21.57% 21.00% -
Total Cost 50,361 52,902 55,173 52,994 40,611 26,579 13,185 143.75%
-
Net Worth 24,137 24,113 24,124 23,516 21,455 14,473 13,592 46.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,312 870 - - - - - -
Div Payout % 52.36% 24.88% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 24,137 24,113 24,124 23,516 21,455 14,473 13,592 46.49%
NOSH 88,285 87,083 88,627 88,009 81,547 66,000 65,728 21.67%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.74% 6.21% 6.61% 7.23% 5.11% 5.35% 4.88% -
ROE 10.38% 14.51% 16.20% 17.57% 10.19% 10.38% 4.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.88 64.77 66.66 64.91 52.48 42.55 21.09 100.12%
EPS 2.84 4.02 4.41 4.69 2.68 2.28 1.03 96.26%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2734 0.2769 0.2722 0.2672 0.2631 0.2193 0.2068 20.39%
Adjusted Per Share Value based on latest NOSH - 88,009
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.52 5.88 6.16 5.96 4.47 2.93 1.45 143.21%
EPS 0.26 0.37 0.41 0.43 0.23 0.16 0.07 139.26%
DPS 0.14 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0252 0.0252 0.0245 0.0224 0.0151 0.0142 46.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.42 0.43 0.41 0.36 0.34 0.00 0.00 -
P/RPS 0.70 0.66 0.62 0.55 0.65 0.00 0.00 -
P/EPS 14.80 10.70 9.30 7.67 12.68 0.00 0.00 -
EY 6.76 9.35 10.75 13.04 7.89 0.00 0.00 -
DY 3.57 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.51 1.35 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 23/08/06 01/06/06 - - - -
Price 0.57 0.43 0.44 0.41 0.00 0.00 0.00 -
P/RPS 0.95 0.66 0.66 0.63 0.00 0.00 0.00 -
P/EPS 20.08 10.70 9.98 8.73 0.00 0.00 0.00 -
EY 4.98 9.35 10.02 11.45 0.00 0.00 0.00 -
DY 2.63 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.55 1.62 1.53 0.00 0.00 0.00 -

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