[ASIAPLY] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 14.96%
YoY- 192.26%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 78,457 68,373 76,571 79,249 70,177 43,916 11,620 39.36%
PBT 1,057 1,112 1,306 1,054 -803 2,938 3,608 -19.21%
Tax -370 -202 -252 -255 -63 -1,288 -413 -1.89%
NP 687 910 1,054 799 -866 1,650 3,195 -23.44%
-
NP to SH 687 910 1,054 799 -866 1,650 3,195 -23.44%
-
Tax Rate 35.00% 18.17% 19.30% 24.19% - 43.84% 11.45% -
Total Cost 77,770 67,463 75,517 78,450 71,043 42,266 8,425 47.15%
-
Net Worth 22,613 23,006 21,839 21,829 21,020 21,700 21,206 1.12%
Dividend
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 656 866 437 444 211 439 - -
Div Payout % 95.50% 95.22% 41.55% 55.62% 0.00% 26.65% - -
Equity
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 22,613 23,006 21,839 21,829 21,020 21,700 21,206 1.12%
NOSH 86,976 88,484 83,999 87,317 87,586 86,800 87,919 -0.18%
Ratio Analysis
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.88% 1.33% 1.38% 1.01% -1.23% 3.76% 27.50% -
ROE 3.04% 3.96% 4.83% 3.66% -4.12% 7.60% 15.07% -
Per Share
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 90.20 77.27 91.16 90.76 80.12 50.59 13.22 39.62%
EPS 0.79 1.03 1.25 0.92 -0.99 1.90 3.63 -23.28%
DPS 0.75 0.98 0.52 0.51 0.24 0.50 0.00 -
NAPS 0.26 0.26 0.26 0.25 0.24 0.25 0.2412 1.31%
Adjusted Per Share Value based on latest NOSH - 87,317
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.19 7.13 7.99 8.27 7.32 4.58 1.21 39.42%
EPS 0.07 0.09 0.11 0.08 -0.09 0.17 0.33 -23.62%
DPS 0.07 0.09 0.05 0.05 0.02 0.05 0.00 -
NAPS 0.0236 0.024 0.0228 0.0228 0.0219 0.0226 0.0221 1.14%
Price Multiplier on Financial Quarter End Date
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/03/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.255 0.19 0.14 0.21 0.16 0.32 0.19 -
P/RPS 0.28 0.25 0.15 0.23 0.20 0.63 1.44 -24.77%
P/EPS 32.28 18.47 11.16 22.95 -16.18 16.83 5.23 37.20%
EY 3.10 5.41 8.96 4.36 -6.18 5.94 19.13 -27.11%
DY 2.96 5.15 3.72 2.42 1.51 1.56 0.00 -
P/NAPS 0.98 0.73 0.54 0.84 0.67 1.28 0.79 3.81%
Price Multiplier on Announcement Date
31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/05/15 28/08/14 28/08/13 29/08/12 25/08/11 25/08/10 26/08/09 -
Price 0.505 0.30 0.18 0.17 0.20 0.22 0.18 -
P/RPS 0.56 0.39 0.20 0.19 0.25 0.43 1.36 -14.29%
P/EPS 63.93 29.17 14.35 18.58 -20.23 11.57 4.95 55.99%
EY 1.56 3.43 6.97 5.38 -4.94 8.64 20.19 -35.92%
DY 1.49 3.26 2.90 2.99 1.21 2.27 0.00 -
P/NAPS 1.94 1.15 0.69 0.68 0.83 0.88 0.75 17.96%

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