[ASIAPLY] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -42.02%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 77,705 79,785 61,953 35,997 10,161 40,141 48,606 8.12%
PBT 1,666 860 -677 5,375 5,304 -9,952 210 41.17%
Tax -306 -166 64 -1,225 -413 1,408 -125 16.07%
NP 1,360 694 -613 4,150 4,891 -8,544 85 58.67%
-
NP to SH 1,360 694 -613 4,150 4,891 -8,544 85 58.67%
-
Tax Rate 18.37% 19.30% - 22.79% 7.79% - 59.52% -
Total Cost 76,345 79,091 62,566 31,847 5,270 48,685 48,521 7.83%
-
Net Worth 22,812 21,083 20,982 22,306 18,580 13,709 21,251 1.18%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 438 219 437 8 - - 419 0.74%
Div Payout % 32.26% 31.65% 0.00% 0.21% - - 494.12% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 22,812 21,083 20,982 22,306 18,580 13,709 21,251 1.18%
NOSH 87,741 87,848 87,428 87,923 87,890 87,991 83,999 0.72%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.75% 0.87% -0.99% 11.53% 48.14% -21.28% 0.17% -
ROE 5.96% 3.29% -2.92% 18.60% 26.32% -62.32% 0.40% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 88.56 90.82 70.86 40.94 11.56 45.62 57.86 7.34%
EPS 1.55 0.79 -0.70 4.72 5.56 -9.71 0.10 57.83%
DPS 0.50 0.25 0.50 0.01 0.00 0.00 0.50 0.00%
NAPS 0.26 0.24 0.24 0.2537 0.2114 0.1558 0.253 0.45%
Adjusted Per Share Value based on latest NOSH - 85,389
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.09 8.30 6.45 3.75 1.06 4.18 5.06 8.12%
EPS 0.14 0.07 -0.06 0.43 0.51 -0.89 0.01 55.18%
DPS 0.05 0.02 0.05 0.00 0.00 0.00 0.04 3.78%
NAPS 0.0237 0.0219 0.0218 0.0232 0.0193 0.0143 0.0221 1.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.12 0.22 0.19 0.26 0.14 0.23 0.41 -
P/RPS 0.14 0.24 0.27 0.64 1.21 0.50 0.71 -23.68%
P/EPS 7.74 27.85 -27.10 5.51 2.52 -2.37 405.18 -48.26%
EY 12.92 3.59 -3.69 18.15 39.75 -42.22 0.25 92.88%
DY 4.17 1.14 2.63 0.04 0.00 0.00 1.22 22.71%
P/NAPS 0.46 0.92 0.79 1.02 0.66 1.48 1.62 -18.91%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 23/05/11 27/05/10 29/05/09 28/05/08 24/05/07 -
Price 0.125 0.17 0.16 0.30 0.16 0.17 0.44 -
P/RPS 0.14 0.19 0.23 0.73 1.38 0.37 0.76 -24.54%
P/EPS 8.06 21.52 -22.82 6.36 2.88 -1.75 434.82 -48.52%
EY 12.40 4.65 -4.38 15.73 34.78 -57.12 0.23 94.24%
DY 4.00 1.47 3.13 0.03 0.00 0.00 1.14 23.24%
P/NAPS 0.48 0.71 0.67 1.18 0.76 1.09 1.74 -19.30%

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