[ASIAPLY] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.09%
YoY- 54.53%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 74,962 80,268 53,710 30,206 16,152 49,310 54,714 5.38%
PBT 904 732 872 10,366 6,708 -2,716 2,172 -13.58%
Tax -178 0 -252 0 0 0 -432 -13.72%
NP 726 732 620 10,366 6,708 -2,716 1,740 -13.54%
-
NP to SH 726 732 620 10,366 6,708 -2,716 1,740 -13.54%
-
Tax Rate 19.69% 0.00% 28.90% 0.00% 0.00% - 19.89% -
Total Cost 74,236 79,536 53,090 19,840 9,444 52,026 52,974 5.77%
-
Net Worth 22,134 21,785 22,142 23,534 17,033 20,943 24,333 -1.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 442 - 885 439 - - 1,757 -20.53%
Div Payout % 60.98% - 142.86% 4.24% - - 101.01% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 22,134 21,785 22,142 23,534 17,033 20,943 24,333 -1.56%
NOSH 88,536 87,142 88,571 87,847 87,801 88,181 87,878 0.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.97% 0.91% 1.15% 34.32% 41.53% -5.51% 3.18% -
ROE 3.28% 3.36% 2.80% 44.05% 39.38% -12.97% 7.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 84.67 92.11 60.64 34.38 18.40 55.92 62.26 5.25%
EPS 0.82 0.84 0.70 11.80 7.64 -3.08 1.98 -13.65%
DPS 0.50 0.00 1.00 0.50 0.00 0.00 2.00 -20.61%
NAPS 0.25 0.25 0.25 0.2679 0.194 0.2375 0.2769 -1.68%
Adjusted Per Share Value based on latest NOSH - 87,773
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.80 8.36 5.59 3.14 1.68 5.13 5.70 5.36%
EPS 0.08 0.08 0.06 1.08 0.70 -0.28 0.18 -12.63%
DPS 0.05 0.00 0.09 0.05 0.00 0.00 0.18 -19.20%
NAPS 0.023 0.0227 0.023 0.0245 0.0177 0.0218 0.0253 -1.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.20 0.25 0.16 0.17 0.27 0.43 -
P/RPS 0.18 0.22 0.41 0.47 0.92 0.48 0.69 -20.04%
P/EPS 18.29 23.81 35.71 1.36 2.23 -8.77 21.72 -2.82%
EY 5.47 4.20 2.80 73.75 44.94 -11.41 4.60 2.92%
DY 3.33 0.00 4.00 3.13 0.00 0.00 4.65 -5.40%
P/NAPS 0.60 0.80 1.00 0.60 0.88 1.14 1.55 -14.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 26/11/10 17/11/09 24/11/08 21/11/07 23/11/06 -
Price 0.12 0.16 0.18 0.18 0.18 0.25 0.43 -
P/RPS 0.14 0.17 0.30 0.52 0.98 0.45 0.69 -23.32%
P/EPS 14.63 19.05 25.71 1.53 2.36 -8.12 21.72 -6.36%
EY 6.83 5.25 3.89 65.56 42.44 -12.32 4.60 6.80%
DY 4.17 0.00 5.56 2.78 0.00 0.00 4.65 -1.79%
P/NAPS 0.48 0.64 0.72 0.67 0.93 1.05 1.55 -17.73%

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