[ASIAPLY] YoY Annual (Unaudited) 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
YoY- 95.97%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 58,153 56,760 68,633 77,705 79,785 61,953 35,997 7.35%
PBT 5,740 5,317 765 1,666 860 -677 5,375 0.97%
Tax -1,624 -709 -105 -306 -166 64 -1,225 4.25%
NP 4,116 4,608 660 1,360 694 -613 4,150 -0.12%
-
NP to SH 4,116 4,608 660 1,360 694 -613 4,150 -0.12%
-
Tax Rate 28.29% 13.33% 13.73% 18.37% 19.30% - 22.79% -
Total Cost 54,037 52,152 67,973 76,345 79,091 62,566 31,847 8.13%
-
Net Worth 55,886 12,348 22,879 22,812 21,083 20,982 22,306 14.55%
Dividend
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 474 660 438 219 437 8 -
Div Payout % - 10.31% 100.00% 32.26% 31.65% 0.00% 0.21% -
Equity
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 55,886 12,348 22,879 22,812 21,083 20,982 22,306 14.55%
NOSH 303,190 94,989 88,000 87,741 87,848 87,428 87,923 20.09%
Ratio Analysis
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.08% 8.12% 0.96% 1.75% 0.87% -0.99% 11.53% -
ROE 7.36% 37.32% 2.88% 5.96% 3.29% -2.92% 18.60% -
Per Share
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.81 59.75 77.99 88.56 90.82 70.86 40.94 -9.52%
EPS 1.47 1.69 0.75 1.55 0.79 -0.70 4.72 -15.85%
DPS 0.00 0.50 0.75 0.50 0.25 0.50 0.01 -
NAPS 0.20 0.13 0.26 0.26 0.24 0.24 0.2537 -3.45%
Adjusted Per Share Value based on latest NOSH - 87,499
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.05 5.91 7.14 8.09 8.30 6.45 3.75 7.33%
EPS 0.43 0.48 0.07 0.14 0.07 -0.06 0.43 0.00%
DPS 0.00 0.05 0.07 0.05 0.02 0.05 0.00 -
NAPS 0.0582 0.0129 0.0238 0.0237 0.0219 0.0218 0.0232 14.57%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/12/16 31/12/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.15 0.235 0.18 0.12 0.22 0.19 0.26 -
P/RPS 0.72 0.39 0.23 0.14 0.24 0.27 0.64 1.75%
P/EPS 10.18 4.84 24.00 7.74 27.85 -27.10 5.51 9.50%
EY 9.82 20.64 4.17 12.92 3.59 -3.69 18.15 -8.68%
DY 0.00 2.13 4.17 4.17 1.14 2.63 0.04 -
P/NAPS 0.75 1.81 0.69 0.46 0.92 0.79 1.02 -4.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/02/17 25/02/16 26/05/14 28/05/13 23/05/12 23/05/11 27/05/10 -
Price 0.16 0.205 0.18 0.125 0.17 0.16 0.30 -
P/RPS 0.77 0.34 0.23 0.14 0.19 0.23 0.73 0.79%
P/EPS 10.86 4.23 24.00 8.06 21.52 -22.82 6.36 8.23%
EY 9.21 23.66 4.17 12.40 4.65 -4.38 15.73 -7.61%
DY 0.00 2.44 4.17 4.00 1.47 3.13 0.03 -
P/NAPS 0.80 1.58 0.69 0.48 0.71 0.67 1.18 -5.58%

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