[ASIAPLY] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 60.06%
YoY- 128.13%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
Revenue 70,302 76,618 59,350 50,802 68,929 77,120 80,009 -1.89%
PBT -976 620 6,004 1,836 516 1,220 749 -
Tax -401 -832 -2,169 -462 -218 -233 0 -
NP -1,377 -212 3,834 1,373 297 986 749 -
-
NP to SH -1,214 -212 3,834 1,373 297 986 749 -
-
Tax Rate - 134.19% 36.13% 25.16% 42.25% 19.10% 0.00% -
Total Cost 71,679 76,830 55,516 49,429 68,632 76,133 79,260 -1.47%
-
Net Worth 84,317 63,376 48,859 0 23,191 22,023 21,953 22.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
Div 2,958 - - - 297 587 292 40.89%
Div Payout % 0.00% - - - 100.00% 59.52% 39.06% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 84,317 63,376 48,859 0 23,191 22,023 21,953 22.04%
NOSH 444,327 333,559 303,190 88,031 89,199 88,095 87,812 27.13%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -1.96% -0.28% 6.46% 2.70% 0.43% 1.28% 0.94% -
ROE -1.44% -0.33% 7.85% 0.00% 1.28% 4.48% 3.41% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.84 22.97 21.86 57.71 77.28 87.54 91.11 -22.82%
EPS -0.28 -0.07 1.41 1.56 0.33 1.12 0.85 -
DPS 0.67 0.00 0.00 0.00 0.33 0.67 0.33 11.05%
NAPS 0.19 0.19 0.18 0.00 0.26 0.25 0.25 -3.98%
Adjusted Per Share Value based on latest NOSH - 87,468
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.32 7.98 6.18 5.29 7.17 8.03 8.33 -1.89%
EPS -0.13 -0.02 0.40 0.14 0.03 0.10 0.08 -
DPS 0.31 0.00 0.00 0.00 0.03 0.06 0.03 41.31%
NAPS 0.0878 0.066 0.0509 0.00 0.0241 0.0229 0.0229 22.01%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/12/13 31/12/12 30/12/11 -
Price 0.09 0.17 0.215 0.655 0.175 0.11 0.14 -
P/RPS 0.57 0.74 0.98 1.13 0.23 0.13 0.15 21.85%
P/EPS -32.88 -267.48 15.22 41.99 52.50 9.82 16.41 -
EY -3.04 -0.37 6.57 2.38 1.90 10.18 6.10 -
DY 7.41 0.00 0.00 0.00 1.90 6.06 2.38 18.31%
P/NAPS 0.47 0.89 1.19 0.00 0.67 0.44 0.56 -2.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 CAGR
Date 29/11/18 21/11/17 01/12/16 25/11/15 25/02/14 25/01/13 22/02/12 -
Price 0.075 0.12 0.15 0.275 0.165 0.13 0.16 -
P/RPS 0.47 0.52 0.69 0.48 0.21 0.15 0.18 15.27%
P/EPS -27.40 -188.81 10.62 17.63 49.50 11.61 18.75 -
EY -3.65 -0.53 9.42 5.67 2.02 8.62 5.33 -
DY 8.89 0.00 0.00 0.00 2.02 5.13 2.08 23.99%
P/NAPS 0.39 0.63 0.83 0.00 0.63 0.52 0.64 -7.07%

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