[ASIAPLY] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 56.93%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 71,562 77,050 76,571 77,705 77,619 77,133 79,249 -6.55%
PBT 1,148 1,429 1,306 1,676 1,214 947 1,054 5.84%
Tax -295 -305 -252 -306 -341 -255 -255 10.17%
NP 853 1,124 1,054 1,370 873 692 799 4.44%
-
NP to SH 853 1,124 1,054 1,370 873 692 799 4.44%
-
Tax Rate 25.70% 21.34% 19.30% 18.26% 28.09% 26.93% 24.19% -
Total Cost 70,709 75,926 75,517 76,335 76,746 76,441 78,450 -6.67%
-
Net Worth 22,966 20,833 21,839 22,749 21,918 12,500 21,829 3.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 427 646 437 437 440 444 444 -2.56%
Div Payout % 50.07% 57.50% 41.55% 31.97% 50.50% 64.22% 55.62% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,966 20,833 21,839 22,749 21,918 12,500 21,829 3.43%
NOSH 88,333 83,333 83,999 87,499 87,674 50,000 87,317 0.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.19% 1.46% 1.38% 1.76% 1.12% 0.90% 1.01% -
ROE 3.71% 5.40% 4.83% 6.02% 3.98% 5.54% 3.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.01 92.46 91.16 88.81 88.53 154.27 90.76 -7.27%
EPS 0.97 1.35 1.25 1.57 1.00 1.38 0.92 3.58%
DPS 0.48 0.78 0.52 0.50 0.50 0.89 0.51 -3.95%
NAPS 0.26 0.25 0.26 0.26 0.25 0.25 0.25 2.64%
Adjusted Per Share Value based on latest NOSH - 87,499
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.45 8.02 7.97 8.09 8.08 8.03 8.25 -6.55%
EPS 0.09 0.12 0.11 0.14 0.09 0.07 0.08 8.14%
DPS 0.04 0.07 0.05 0.05 0.05 0.05 0.05 -13.78%
NAPS 0.0239 0.0217 0.0227 0.0237 0.0228 0.013 0.0227 3.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.175 0.185 0.14 0.12 0.11 0.15 0.21 -
P/RPS 0.22 0.20 0.15 0.14 0.12 0.10 0.23 -2.91%
P/EPS 18.12 13.72 11.16 7.66 11.05 10.84 22.95 -14.53%
EY 5.52 7.29 8.96 13.05 9.05 9.23 4.36 16.98%
DY 2.76 4.19 3.72 4.17 4.57 5.93 2.42 9.13%
P/NAPS 0.67 0.74 0.54 0.46 0.44 0.60 0.84 -13.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 28/08/13 28/05/13 25/01/13 28/11/12 29/08/12 -
Price 0.165 0.185 0.18 0.125 0.13 0.12 0.17 -
P/RPS 0.20 0.20 0.20 0.14 0.15 0.08 0.19 3.46%
P/EPS 17.09 13.72 14.35 7.98 13.06 8.67 18.58 -5.40%
EY 5.85 7.29 6.97 12.53 7.66 11.53 5.38 5.72%
DY 2.93 4.19 2.90 4.00 3.87 7.41 2.99 -1.33%
P/NAPS 0.63 0.74 0.69 0.48 0.52 0.48 0.68 -4.95%

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