[ASIAPLY] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- -85.96%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Revenue 80,523 73,112 73,018 83,245 58,153 56,760 68,633 2.39%
PBT 17,598 -4,028 -3,008 951 5,740 5,317 765 59.03%
Tax -1,976 -1,025 -50 -373 -1,624 -709 -105 54.37%
NP 15,622 -5,053 -3,058 578 4,116 4,608 660 59.70%
-
NP to SH 15,664 -5,053 -2,855 578 4,116 4,608 660 59.76%
-
Tax Rate 11.23% - - 39.22% 28.29% 13.33% 13.73% -
Total Cost 64,901 78,165 76,076 82,667 54,037 52,152 67,973 -0.68%
-
Net Worth 129,515 77,812 84,628 80,054 55,886 12,348 22,879 29.23%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Div - - 2,227 - - 474 660 -
Div Payout % - - 0.00% - - 10.31% 100.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Net Worth 129,515 77,812 84,628 80,054 55,886 12,348 22,879 29.23%
NOSH 797,070 457,718 445,413 333,559 303,190 94,989 88,000 38.54%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
NP Margin 19.40% -6.91% -4.19% 0.69% 7.08% 8.12% 0.96% -
ROE 12.09% -6.49% -3.37% 0.72% 7.36% 37.32% 2.88% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
RPS 11.19 15.97 16.39 24.96 20.81 59.75 77.99 -24.96%
EPS 2.81 -1.10 -0.64 0.17 1.47 1.69 0.75 21.58%
DPS 0.00 0.00 0.50 0.00 0.00 0.50 0.75 -
NAPS 0.18 0.17 0.19 0.24 0.20 0.13 0.26 -5.29%
Adjusted Per Share Value based on latest NOSH - 333,559
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
RPS 8.40 7.63 7.62 8.68 6.07 5.92 7.16 2.39%
EPS 1.63 -0.53 -0.30 0.06 0.43 0.48 0.07 59.31%
DPS 0.00 0.00 0.23 0.00 0.00 0.05 0.07 -
NAPS 0.1351 0.0812 0.0883 0.0835 0.0583 0.0129 0.0239 29.21%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/03/14 -
Price 0.27 0.06 0.07 0.135 0.15 0.235 0.18 -
P/RPS 2.41 0.38 0.43 0.54 0.72 0.39 0.23 41.56%
P/EPS 12.40 -5.44 -10.92 77.91 10.18 4.84 24.00 -9.30%
EY 8.06 -18.40 -9.16 1.28 9.82 20.64 4.17 10.24%
DY 0.00 0.00 7.14 0.00 0.00 2.13 4.17 -
P/NAPS 1.50 0.35 0.37 0.56 0.75 1.81 0.69 12.17%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Date 25/02/21 28/02/20 28/02/19 28/02/18 27/02/17 25/02/16 26/05/14 -
Price 0.33 0.05 0.075 0.115 0.16 0.205 0.18 -
P/RPS 2.95 0.31 0.46 0.46 0.77 0.34 0.23 45.86%
P/EPS 15.16 -4.53 -11.70 66.37 10.86 4.23 24.00 -6.57%
EY 6.60 -22.08 -8.55 1.51 9.21 23.66 4.17 7.02%
DY 0.00 0.00 6.67 0.00 0.00 2.44 4.17 -
P/NAPS 1.83 0.29 0.39 0.48 0.80 1.58 0.69 15.52%

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