[ASIAPLY] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 109.45%
YoY- 275.97%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 77,133 75,339 47,749 17,188 23,562 45,903 56,402 5.35%
PBT 947 -847 531 7,105 -5,211 -2,235 3,386 -19.11%
Tax -255 0 -1,351 -413 1,408 91 114 -
NP 692 -847 -820 6,692 -3,803 -2,144 3,500 -23.65%
-
NP to SH 692 -847 -820 6,692 -3,803 -2,144 3,500 -23.65%
-
Tax Rate 26.93% - 254.43% 5.81% - - -3.37% -
Total Cost 76,441 76,186 48,569 10,496 27,365 48,047 52,902 6.32%
-
Net Worth 12,500 21,538 21,136 23,514 17,093 20,934 24,113 -10.36%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 444 - 431 219 - 441 870 -10.59%
Div Payout % 64.22% - 0.00% 3.28% - 0.00% 24.88% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 12,500 21,538 21,136 23,514 17,093 20,934 24,113 -10.36%
NOSH 50,000 86,153 84,545 87,773 88,113 88,145 87,083 -8.82%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.90% -1.12% -1.72% 38.93% -16.14% -4.67% 6.21% -
ROE 5.54% -3.93% -3.88% 28.46% -22.25% -10.24% 14.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 154.27 87.45 56.48 19.58 26.74 52.08 64.77 15.54%
EPS 1.38 -0.98 -0.97 7.62 -4.32 -2.43 4.02 -16.30%
DPS 0.89 0.00 0.51 0.25 0.00 0.50 1.00 -1.92%
NAPS 0.25 0.25 0.25 0.2679 0.194 0.2375 0.2769 -1.68%
Adjusted Per Share Value based on latest NOSH - 87,773
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.05 7.86 4.98 1.79 2.46 4.79 5.88 5.36%
EPS 0.07 -0.09 -0.09 0.70 -0.40 -0.22 0.37 -24.21%
DPS 0.05 0.00 0.05 0.02 0.00 0.05 0.09 -9.32%
NAPS 0.013 0.0225 0.0221 0.0245 0.0178 0.0218 0.0252 -10.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.20 0.25 0.16 0.17 0.27 0.43 -
P/RPS 0.10 0.23 0.44 0.82 0.64 0.52 0.66 -26.96%
P/EPS 10.84 -20.34 -25.78 2.10 -3.94 -11.10 10.70 0.21%
EY 9.23 -4.92 -3.88 47.65 -25.39 -9.01 9.35 -0.21%
DY 5.93 0.00 2.04 1.56 0.00 1.85 2.33 16.83%
P/NAPS 0.60 0.80 1.00 0.60 0.88 1.14 1.55 -14.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 26/11/10 17/11/09 24/11/08 21/11/07 23/11/06 -
Price 0.12 0.16 0.18 0.18 0.18 0.25 0.43 -
P/RPS 0.08 0.18 0.32 0.92 0.67 0.48 0.66 -29.62%
P/EPS 8.67 -16.27 -18.56 2.36 -4.17 -10.28 10.70 -3.44%
EY 11.53 -6.14 -5.39 42.36 -23.98 -9.73 9.35 3.55%
DY 7.41 0.00 2.84 1.39 0.00 2.00 2.33 21.24%
P/NAPS 0.48 0.64 0.72 0.67 0.93 1.05 1.55 -17.73%

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