[ASIAPLY] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -49.3%
YoY- -0.82%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 61,026 37,006 73,652 74,962 80,268 53,710 30,206 10.97%
PBT 6,486 1,046 410 904 732 872 10,366 -6.70%
Tax -2,386 -188 -176 -178 0 -252 0 -
NP 4,100 858 234 726 732 620 10,366 -12.83%
-
NP to SH 4,100 858 234 726 732 620 10,366 -12.83%
-
Tax Rate 36.79% 17.97% 42.93% 19.69% 0.00% 28.90% 0.00% -
Total Cost 56,926 36,148 73,418 74,236 79,536 53,090 19,840 16.89%
-
Net Worth 36,794 22,763 22,500 22,134 21,785 22,142 23,534 6.84%
Dividend
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 450 442 - 885 439 -
Div Payout % - - 192.31% 60.98% - 142.86% 4.24% -
Equity
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 36,794 22,763 22,500 22,134 21,785 22,142 23,534 6.84%
NOSH 262,820 87,551 90,000 88,536 87,142 88,571 87,847 17.61%
Ratio Analysis
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.72% 2.32% 0.32% 0.97% 0.91% 1.15% 34.32% -
ROE 11.14% 3.77% 1.04% 3.28% 3.36% 2.80% 44.05% -
Per Share
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.22 42.27 81.84 84.67 92.11 60.64 34.38 -5.64%
EPS 1.56 0.98 0.26 0.82 0.84 0.70 11.80 -25.88%
DPS 0.00 0.00 0.50 0.50 0.00 1.00 0.50 -
NAPS 0.14 0.26 0.25 0.25 0.25 0.25 0.2679 -9.16%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.35 3.85 7.67 7.80 8.36 5.59 3.14 10.99%
EPS 0.43 0.09 0.02 0.08 0.08 0.06 1.08 -12.74%
DPS 0.00 0.00 0.05 0.05 0.00 0.09 0.05 -
NAPS 0.0383 0.0237 0.0234 0.023 0.0227 0.023 0.0245 6.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/06/16 30/06/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.26 0.585 0.185 0.15 0.20 0.25 0.16 -
P/RPS 1.12 1.38 0.23 0.18 0.22 0.41 0.47 13.72%
P/EPS 16.67 59.69 71.15 18.29 23.81 35.71 1.36 44.93%
EY 6.00 1.68 1.41 5.47 4.20 2.80 73.75 -31.03%
DY 0.00 0.00 2.70 3.33 0.00 4.00 3.13 -
P/NAPS 1.86 2.25 0.74 0.60 0.80 1.00 0.60 18.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/08/16 14/08/15 26/11/13 28/11/12 22/11/11 26/11/10 17/11/09 -
Price 0.24 0.585 0.185 0.12 0.16 0.18 0.18 -
P/RPS 1.03 1.38 0.23 0.14 0.17 0.30 0.52 10.65%
P/EPS 15.38 59.69 71.15 14.63 19.05 25.71 1.53 40.73%
EY 6.50 1.68 1.41 6.83 5.25 3.89 65.56 -28.98%
DY 0.00 0.00 2.70 4.17 0.00 5.56 2.78 -
P/NAPS 1.71 2.25 0.74 0.48 0.64 0.72 0.67 14.88%

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