[ASIAPLY] YoY Cumulative 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- 3.57%
YoY- 171.25%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 57,840 60,007 43,736 24,716 9,990 35,976 38,539 6.99%
PBT 915 562 -819 5,368 1,979 -13,915 777 2.75%
Tax -175 0 -126 0 0 0 -216 -3.44%
NP 740 562 -945 5,368 1,979 -13,915 561 4.71%
-
NP to SH 740 562 -945 5,368 1,979 -13,915 561 4.71%
-
Tax Rate 19.13% 0.00% - 0.00% 0.00% - 27.80% -
Total Cost 57,100 59,445 44,681 19,348 8,011 49,891 37,978 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 440 219 441 439 - - 1,314 -16.65%
Div Payout % 59.52% 39.06% 0.00% 8.18% - - 234.37% -
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 3.36% 2.56% -4.46% 22.84% 12.62% -167.16% 2.34% -
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 65.66 68.34 49.52 28.13 11.36 40.93 43.97 6.90%
EPS 0.84 0.64 -1.07 6.11 2.25 -15.83 0.64 4.63%
DPS 0.50 0.25 0.50 0.50 0.00 0.00 1.50 -16.71%
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 6.03 6.26 4.56 2.58 1.04 3.75 4.02 6.98%
EPS 0.08 0.06 -0.10 0.56 0.21 -1.45 0.06 4.90%
DPS 0.05 0.02 0.05 0.05 0.00 0.00 0.14 -15.75%
NAPS 0.023 0.0229 0.0221 0.0245 0.0164 0.0087 0.025 -1.37%
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 0.17 0.20 0.36 0.71 1.50 0.59 0.96 -25.04%
P/EPS 13.10 21.88 -16.82 3.27 7.56 -1.52 65.63 -23.53%
EY 7.64 4.57 -5.94 30.55 13.24 -65.96 1.52 30.84%
DY 4.55 1.79 2.78 2.50 0.00 0.00 3.57 4.12%
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 0.20 0.23 0.50 0.78 1.32 0.51 1.30 -26.77%
P/EPS 15.48 25.00 -23.36 3.60 6.67 -1.33 89.06 -25.27%
EY 6.46 4.00 -4.28 27.77 15.00 -75.38 1.12 33.88%
DY 3.85 1.56 2.00 2.27 0.00 0.00 2.63 6.55%
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