[ASIAPLY] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -13.39%
YoY- 181.7%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 68,770 77,553 77,050 77,133 75,339 47,749 17,188 22.79%
PBT 7,951 1,215 1,429 947 -847 531 7,105 1.67%
Tax -1,808 -391 -305 -255 0 -1,351 -413 24.43%
NP 6,143 824 1,124 692 -847 -820 6,692 -1.25%
-
NP to SH 6,143 824 1,124 692 -847 -820 6,692 -1.25%
-
Tax Rate 22.74% 32.18% 21.34% 26.93% - 254.43% 5.81% -
Total Cost 62,627 76,729 75,926 76,441 76,186 48,569 10,496 30.27%
-
Net Worth 37,391 22,763 20,833 12,500 21,538 21,136 23,514 7.10%
Dividend
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 474 434 646 444 - 431 219 12.11%
Div Payout % 7.73% 52.78% 57.50% 64.22% - 0.00% 3.28% -
Equity
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 37,391 22,763 20,833 12,500 21,538 21,136 23,514 7.10%
NOSH 267,083 87,551 83,333 50,000 86,153 84,545 87,773 17.91%
Ratio Analysis
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.93% 1.06% 1.46% 0.90% -1.12% -1.72% 38.93% -
ROE 16.43% 3.62% 5.40% 5.54% -3.93% -3.88% 28.46% -
Per Share
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.75 88.58 92.46 154.27 87.45 56.48 19.58 4.13%
EPS 2.30 0.94 1.35 1.38 -0.98 -0.97 7.62 -16.25%
DPS 0.18 0.50 0.78 0.89 0.00 0.51 0.25 -4.74%
NAPS 0.14 0.26 0.25 0.25 0.25 0.25 0.2679 -9.16%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.17 8.09 8.04 8.05 7.86 4.98 1.79 22.81%
EPS 0.64 0.09 0.12 0.07 -0.09 -0.09 0.70 -1.31%
DPS 0.05 0.05 0.07 0.05 0.00 0.05 0.02 14.53%
NAPS 0.039 0.0237 0.0217 0.013 0.0225 0.0221 0.0245 7.12%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/06/16 30/06/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.26 0.585 0.185 0.15 0.20 0.25 0.16 -
P/RPS 1.01 0.66 0.20 0.10 0.23 0.44 0.82 3.13%
P/EPS 11.30 62.16 13.72 10.84 -20.34 -25.78 2.10 28.29%
EY 8.85 1.61 7.29 9.23 -4.92 -3.88 47.65 -22.06%
DY 0.68 0.85 4.19 5.93 0.00 2.04 1.56 -11.56%
P/NAPS 1.86 2.25 0.74 0.60 0.80 1.00 0.60 18.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/08/16 14/08/15 26/11/13 28/11/12 22/11/11 26/11/10 17/11/09 -
Price 0.24 0.585 0.185 0.12 0.16 0.18 0.18 -
P/RPS 0.93 0.66 0.20 0.08 0.18 0.32 0.92 0.16%
P/EPS 10.43 62.16 13.72 8.67 -16.27 -18.56 2.36 24.61%
EY 9.58 1.61 7.29 11.53 -6.14 -5.39 42.36 -19.75%
DY 0.74 0.85 4.19 7.41 0.00 2.84 1.39 -8.91%
P/NAPS 1.71 2.25 0.74 0.48 0.64 0.72 0.67 14.88%

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