[ASIAPLY] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -23.07%
YoY- 31.91%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 75,265 78,457 68,373 76,571 79,249 70,177 43,916 9.81%
PBT 7,252 1,057 1,112 1,306 1,054 -803 2,938 16.99%
Tax -1,321 -370 -202 -252 -255 -63 -1,288 0.44%
NP 5,931 687 910 1,054 799 -866 1,650 24.89%
-
NP to SH 5,931 687 910 1,054 799 -866 1,650 24.89%
-
Tax Rate 18.22% 35.00% 18.17% 19.30% 24.19% - 43.84% -
Total Cost 69,334 77,770 67,463 75,517 78,450 71,043 42,266 8.97%
-
Net Worth 37,218 22,613 23,006 21,839 21,829 21,020 21,700 9.82%
Dividend
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 474 656 866 437 444 211 439 1.34%
Div Payout % 8.01% 95.50% 95.22% 41.55% 55.62% 0.00% 26.65% -
Equity
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 37,218 22,613 23,006 21,839 21,829 21,020 21,700 9.82%
NOSH 265,849 86,976 88,484 83,999 87,317 87,586 86,800 21.46%
Ratio Analysis
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.88% 0.88% 1.33% 1.38% 1.01% -1.23% 3.76% -
ROE 15.94% 3.04% 3.96% 4.83% 3.66% -4.12% 7.60% -
Per Share
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.31 90.20 77.27 91.16 90.76 80.12 50.59 -9.59%
EPS 2.23 0.79 1.03 1.25 0.92 -0.99 1.90 2.82%
DPS 0.18 0.75 0.98 0.52 0.51 0.24 0.50 -16.26%
NAPS 0.14 0.26 0.26 0.26 0.25 0.24 0.25 -9.58%
Adjusted Per Share Value based on latest NOSH - 83,999
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.85 8.19 7.13 7.99 8.27 7.32 4.58 9.81%
EPS 0.62 0.07 0.09 0.11 0.08 -0.09 0.17 25.20%
DPS 0.05 0.07 0.09 0.05 0.05 0.02 0.05 0.00%
NAPS 0.0388 0.0236 0.024 0.0228 0.0228 0.0219 0.0226 9.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/03/16 31/03/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.195 0.255 0.19 0.14 0.21 0.16 0.32 -
P/RPS 0.69 0.28 0.25 0.15 0.23 0.20 0.63 1.59%
P/EPS 8.74 32.28 18.47 11.16 22.95 -16.18 16.83 -10.75%
EY 11.44 3.10 5.41 8.96 4.36 -6.18 5.94 12.05%
DY 0.92 2.96 5.15 3.72 2.42 1.51 1.56 -8.76%
P/NAPS 1.39 0.98 0.73 0.54 0.84 0.67 1.28 1.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/05/16 25/05/15 28/08/14 28/08/13 29/08/12 25/08/11 25/08/10 -
Price 0.265 0.505 0.30 0.18 0.17 0.20 0.22 -
P/RPS 0.94 0.56 0.39 0.20 0.19 0.25 0.43 14.55%
P/EPS 11.88 63.93 29.17 14.35 18.58 -20.23 11.57 0.46%
EY 8.42 1.56 3.43 6.97 5.38 -4.94 8.64 -0.44%
DY 0.67 1.49 3.26 2.90 2.99 1.21 2.27 -19.10%
P/NAPS 1.89 1.94 1.15 0.69 0.68 0.83 0.88 14.20%

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