[ASIAPLY] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -151.06%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 110,891 92,083 84,188 80,523 73,112 73,018 83,245 4.89%
PBT -10,236 -11,536 -7,865 17,598 -4,028 -3,008 951 -
Tax -401 1,554 -10 -1,976 -1,025 -50 -373 1.21%
NP -10,637 -9,982 -7,875 15,622 -5,053 -3,058 578 -
-
NP to SH -8,908 -9,934 -7,998 15,664 -5,053 -2,855 578 -
-
Tax Rate - - - 11.23% - - 39.22% -
Total Cost 121,528 102,065 92,063 64,901 78,165 76,076 82,667 6.62%
-
Net Worth 124,605 135,133 165,843 129,515 77,812 84,628 80,054 7.64%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 2,227 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 124,605 135,133 165,843 129,515 77,812 84,628 80,054 7.64%
NOSH 958,503 958,353 873,289 797,070 457,718 445,413 333,559 19.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -9.59% -10.84% -9.35% 19.40% -6.91% -4.19% 0.69% -
ROE -7.15% -7.35% -4.82% 12.09% -6.49% -3.37% 0.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.57 10.22 9.65 11.19 15.97 16.39 24.96 -12.02%
EPS -0.93 -1.13 -1.33 2.81 -1.10 -0.64 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.13 0.15 0.19 0.18 0.17 0.19 0.24 -9.70%
Adjusted Per Share Value based on latest NOSH - 873,289
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.54 9.59 8.76 8.38 7.61 7.60 8.67 4.87%
EPS -0.93 -1.03 -0.83 1.63 -0.53 -0.30 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.1297 0.1407 0.1726 0.1348 0.081 0.0881 0.0833 7.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.08 0.11 0.16 0.27 0.06 0.07 0.135 -
P/RPS 0.69 1.08 1.66 2.41 0.38 0.43 0.54 4.16%
P/EPS -8.61 -9.98 -17.46 12.40 -5.44 -10.92 77.91 -
EY -11.62 -10.02 -5.73 8.06 -18.40 -9.16 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.62 0.73 0.84 1.50 0.35 0.37 0.56 1.71%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 22/02/22 25/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.07 0.11 0.16 0.33 0.05 0.075 0.115 -
P/RPS 0.61 1.08 1.66 2.95 0.31 0.46 0.46 4.81%
P/EPS -7.53 -9.98 -17.46 15.16 -4.53 -11.70 66.37 -
EY -13.28 -10.02 -5.73 6.60 -22.08 -8.55 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.54 0.73 0.84 1.83 0.29 0.39 0.48 1.98%

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