[ASIAPLY] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -30.95%
YoY- 171.25%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 77,120 80,009 58,314 32,954 13,320 47,968 51,385 6.99%
PBT 1,220 749 -1,092 7,157 2,638 -18,553 1,036 2.75%
Tax -233 0 -168 0 0 0 -288 -3.46%
NP 986 749 -1,260 7,157 2,638 -18,553 748 4.70%
-
NP to SH 986 749 -1,260 7,157 2,638 -18,553 748 4.70%
-
Tax Rate 19.10% 0.00% - 0.00% 0.00% - 27.80% -
Total Cost 76,133 79,260 59,574 25,797 10,681 66,521 50,637 7.02%
-
Net Worth 22,023 21,953 21,196 23,501 15,682 8,324 23,965 -1.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 587 292 588 585 - - 1,753 -16.65%
Div Payout % 59.52% 39.06% 0.00% 8.18% - - 234.38% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 22,023 21,953 21,196 23,501 15,682 8,324 23,965 -1.39%
NOSH 88,095 87,812 88,317 87,855 87,955 87,902 87,656 0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.28% 0.94% -2.16% 21.72% 19.81% -38.68% 1.46% -
ROE 4.48% 3.41% -5.94% 30.45% 16.83% -222.88% 3.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 87.54 91.11 66.03 37.51 15.14 54.57 58.62 6.90%
EPS 1.12 0.85 -1.43 8.15 3.00 -21.11 0.85 4.70%
DPS 0.67 0.33 0.67 0.67 0.00 0.00 2.00 -16.64%
NAPS 0.25 0.25 0.24 0.2675 0.1783 0.0947 0.2734 -1.47%
Adjusted Per Share Value based on latest NOSH - 88,095
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.03 8.33 6.07 3.43 1.39 4.99 5.35 6.99%
EPS 0.10 0.08 -0.13 0.75 0.27 -1.93 0.08 3.78%
DPS 0.06 0.03 0.06 0.06 0.00 0.00 0.18 -16.71%
NAPS 0.0229 0.0229 0.0221 0.0245 0.0163 0.0087 0.0249 -1.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.11 0.14 0.18 0.20 0.17 0.24 0.42 -
P/RPS 0.13 0.15 0.27 0.53 1.12 0.44 0.72 -24.80%
P/EPS 9.82 16.41 -12.62 2.45 5.67 -1.14 49.22 -23.53%
EY 10.18 6.10 -7.93 40.73 17.65 -87.94 2.03 30.79%
DY 6.06 2.38 3.70 3.33 0.00 0.00 4.76 4.10%
P/NAPS 0.44 0.56 0.75 0.75 0.95 2.53 1.54 -18.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/01/13 22/02/12 25/01/11 08/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.13 0.16 0.25 0.22 0.15 0.21 0.57 -
P/RPS 0.15 0.18 0.38 0.59 0.99 0.38 0.97 -26.71%
P/EPS 11.61 18.75 -17.52 2.70 5.00 -0.99 66.80 -25.27%
EY 8.62 5.33 -5.71 37.03 20.00 -100.51 1.50 33.79%
DY 5.13 2.08 2.67 3.03 0.00 0.00 3.51 6.52%
P/NAPS 0.52 0.64 1.04 0.82 0.84 2.22 2.08 -20.61%

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