[ASIAPLY] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -34.69%
YoY- 176.07%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 79,249 70,177 43,916 11,620 31,050 45,724 59,080 5.01%
PBT 1,054 -803 2,938 3,608 -5,608 -446 3,986 -19.86%
Tax -255 -63 -1,288 -413 1,408 51 -79 21.54%
NP 799 -866 1,650 3,195 -4,200 -395 3,907 -23.22%
-
NP to SH 799 -866 1,650 3,195 -4,200 -395 3,907 -23.22%
-
Tax Rate 24.19% - 43.84% 11.45% - - 1.98% -
Total Cost 78,450 71,043 42,266 8,425 35,250 46,119 55,173 6.03%
-
Net Worth 21,829 21,020 21,700 21,206 18,015 22,743 24,124 -1.65%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 444 211 439 - - 1,312 - -
Div Payout % 55.62% 0.00% 26.65% - - 0.00% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 21,829 21,020 21,700 21,206 18,015 22,743 24,124 -1.65%
NOSH 87,317 87,586 86,800 87,919 87,922 90,000 88,627 -0.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.01% -1.23% 3.76% 27.50% -13.53% -0.86% 6.61% -
ROE 3.66% -4.12% 7.60% 15.07% -23.31% -1.74% 16.20% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 90.76 80.12 50.59 13.22 35.32 50.80 66.66 5.27%
EPS 0.92 -0.99 1.90 3.63 -4.78 -0.44 4.41 -22.96%
DPS 0.51 0.24 0.50 0.00 0.00 1.46 0.00 -
NAPS 0.25 0.24 0.25 0.2412 0.2049 0.2527 0.2722 -1.40%
Adjusted Per Share Value based on latest NOSH - 87,919
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.25 7.30 4.57 1.21 3.23 4.76 6.15 5.01%
EPS 0.08 -0.09 0.17 0.33 -0.44 -0.04 0.41 -23.82%
DPS 0.05 0.02 0.05 0.00 0.00 0.14 0.00 -
NAPS 0.0227 0.0219 0.0226 0.0221 0.0188 0.0237 0.0251 -1.65%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.21 0.16 0.32 0.19 0.16 0.49 0.41 -
P/RPS 0.23 0.20 0.63 1.44 0.45 0.96 0.62 -15.22%
P/EPS 22.95 -16.18 16.83 5.23 -3.35 -111.65 9.30 16.23%
EY 4.36 -6.18 5.94 19.13 -29.86 -0.90 10.75 -13.95%
DY 2.42 1.51 1.56 0.00 0.00 2.98 0.00 -
P/NAPS 0.84 0.67 1.28 0.79 0.78 1.94 1.51 -9.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 29/08/08 28/08/07 23/08/06 -
Price 0.17 0.20 0.22 0.18 0.17 0.56 0.44 -
P/RPS 0.19 0.25 0.43 1.36 0.48 1.10 0.66 -18.72%
P/EPS 18.58 -20.23 11.57 4.95 -3.56 -127.59 9.98 10.90%
EY 5.38 -4.94 8.64 20.19 -28.10 -0.78 10.02 -9.83%
DY 2.99 1.21 2.27 0.00 0.00 2.60 0.00 -
P/NAPS 0.68 0.83 0.88 0.75 0.83 2.22 1.62 -13.45%

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