[ASIAPLY] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -36.15%
YoY- -55.69%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 83,245 71,104 63,649 57,994 58,153 63,171 68,770 13.54%
PBT 938 1,702 3,270 3,860 5,740 8,355 7,951 -75.85%
Tax -372 -621 -876 -1,232 -1,624 -1,989 -1,808 -65.04%
NP 566 1,081 2,394 2,628 4,116 6,366 6,143 -79.51%
-
NP to SH 566 1,081 2,394 2,628 4,116 6,366 6,143 -79.51%
-
Tax Rate 39.66% 36.49% 26.79% 31.92% 28.29% 23.81% 22.74% -
Total Cost 82,679 70,023 61,255 55,366 54,037 56,805 62,627 20.28%
-
Net Worth 80,054 63,376 63,376 75,050 55,886 48,859 37,391 65.88%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 474 474 -
Div Payout % - - - - - 7.46% 7.73% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 80,054 63,376 63,376 75,050 55,886 48,859 37,391 65.88%
NOSH 333,559 333,559 333,559 395,000 303,190 271,443 267,083 15.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.68% 1.52% 3.76% 4.53% 7.08% 10.08% 8.93% -
ROE 0.71% 1.71% 3.78% 3.50% 7.36% 13.03% 16.43% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.96 21.32 19.08 14.68 20.81 23.27 25.75 -2.05%
EPS 0.17 0.32 0.72 0.67 1.47 2.35 2.30 -82.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.18 -
NAPS 0.24 0.19 0.19 0.19 0.20 0.18 0.14 43.09%
Adjusted Per Share Value based on latest NOSH - 395,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.68 7.42 6.64 6.05 6.07 6.59 7.17 13.54%
EPS 0.06 0.11 0.25 0.27 0.43 0.66 0.64 -79.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
NAPS 0.0835 0.0661 0.0661 0.0783 0.0583 0.051 0.039 65.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.17 0.195 0.19 0.15 0.215 0.26 -
P/RPS 0.54 0.80 1.02 1.29 0.72 0.92 1.01 -34.05%
P/EPS 79.56 52.46 27.17 28.56 10.18 9.17 11.30 266.04%
EY 1.26 1.91 3.68 3.50 9.82 10.91 8.85 -72.63%
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.68 -
P/NAPS 0.56 0.89 1.03 1.00 0.75 1.19 1.86 -54.98%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 21/11/17 25/08/17 25/05/17 27/02/17 01/12/16 30/08/16 -
Price 0.115 0.12 0.17 0.235 0.16 0.15 0.24 -
P/RPS 0.46 0.56 0.89 1.60 0.77 0.64 0.93 -37.37%
P/EPS 67.77 37.03 23.69 35.32 10.86 6.40 10.43 247.02%
EY 1.48 2.70 4.22 2.83 9.21 15.63 9.58 -71.11%
DY 0.00 0.00 0.00 0.00 0.00 1.17 0.74 -
P/NAPS 0.48 0.63 0.89 1.24 0.80 0.83 1.71 -57.02%

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