[ASIAPLY] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 347.38%
YoY- 1372.2%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 73,018 83,245 58,153 56,760 68,633 77,705 79,785 -1.30%
PBT -3,008 951 5,740 5,317 765 1,666 860 -
Tax -50 -373 -1,624 -709 -105 -306 -166 -16.27%
NP -3,058 578 4,116 4,608 660 1,360 694 -
-
NP to SH -2,855 578 4,116 4,608 660 1,360 694 -
-
Tax Rate - 39.22% 28.29% 13.33% 13.73% 18.37% 19.30% -
Total Cost 76,076 82,667 54,037 52,152 67,973 76,345 79,091 -0.57%
-
Net Worth 84,628 80,054 55,886 12,348 22,879 22,812 21,083 22.83%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,227 - - 474 660 438 219 40.95%
Div Payout % 0.00% - - 10.31% 100.00% 32.26% 31.65% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 84,628 80,054 55,886 12,348 22,879 22,812 21,083 22.83%
NOSH 445,413 333,559 303,190 94,989 88,000 87,741 87,848 27.16%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -4.19% 0.69% 7.08% 8.12% 0.96% 1.75% 0.87% -
ROE -3.37% 0.72% 7.36% 37.32% 2.88% 5.96% 3.29% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.39 24.96 20.81 59.75 77.99 88.56 90.82 -22.38%
EPS -0.64 0.17 1.47 1.69 0.75 1.55 0.79 -
DPS 0.50 0.00 0.00 0.50 0.75 0.50 0.25 10.80%
NAPS 0.19 0.24 0.20 0.13 0.26 0.26 0.24 -3.39%
Adjusted Per Share Value based on latest NOSH - 94,987
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.60 8.67 6.05 5.91 7.14 8.09 8.30 -1.29%
EPS -0.30 0.06 0.43 0.48 0.07 0.14 0.07 -
DPS 0.23 0.00 0.00 0.05 0.07 0.05 0.02 43.54%
NAPS 0.0881 0.0833 0.0582 0.0129 0.0238 0.0237 0.0219 22.87%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/03/14 29/03/13 30/03/12 -
Price 0.07 0.135 0.15 0.235 0.18 0.12 0.22 -
P/RPS 0.43 0.54 0.72 0.39 0.23 0.14 0.24 9.01%
P/EPS -10.92 77.91 10.18 4.84 24.00 7.74 27.85 -
EY -9.16 1.28 9.82 20.64 4.17 12.92 3.59 -
DY 7.14 0.00 0.00 2.13 4.17 4.17 1.14 31.20%
P/NAPS 0.37 0.56 0.75 1.81 0.69 0.46 0.92 -12.61%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/02/19 28/02/18 27/02/17 25/02/16 26/05/14 28/05/13 23/05/12 -
Price 0.075 0.115 0.16 0.205 0.18 0.125 0.17 -
P/RPS 0.46 0.46 0.77 0.34 0.23 0.14 0.19 13.98%
P/EPS -11.70 66.37 10.86 4.23 24.00 8.06 21.52 -
EY -8.55 1.51 9.21 23.66 4.17 12.40 4.65 -
DY 6.67 0.00 0.00 2.44 4.17 4.00 1.47 25.08%
P/NAPS 0.39 0.48 0.80 1.58 0.69 0.48 0.71 -8.48%

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