[ASIAPLY] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 6.64%
YoY- 62.43%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,649 68,770 77,553 77,050 77,133 75,339 47,749 4.34%
PBT 3,270 7,951 1,215 1,429 947 -847 531 30.88%
Tax -876 -1,808 -391 -305 -255 0 -1,351 -6.21%
NP 2,394 6,143 824 1,124 692 -847 -820 -
-
NP to SH 2,394 6,143 824 1,124 692 -847 -820 -
-
Tax Rate 26.79% 22.74% 32.18% 21.34% 26.93% - 254.43% -
Total Cost 61,255 62,627 76,729 75,926 76,441 76,186 48,569 3.49%
-
Net Worth 63,376 37,391 22,763 20,833 12,500 21,538 21,136 17.65%
Dividend
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 474 434 646 444 - 431 -
Div Payout % - 7.73% 52.78% 57.50% 64.22% - 0.00% -
Equity
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 63,376 37,391 22,763 20,833 12,500 21,538 21,136 17.65%
NOSH 333,559 267,083 87,551 83,333 50,000 86,153 84,545 22.53%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.76% 8.93% 1.06% 1.46% 0.90% -1.12% -1.72% -
ROE 3.78% 16.43% 3.62% 5.40% 5.54% -3.93% -3.88% -
Per Share
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.08 25.75 88.58 92.46 154.27 87.45 56.48 -14.84%
EPS 0.72 2.30 0.94 1.35 1.38 -0.98 -0.97 -
DPS 0.00 0.18 0.50 0.78 0.89 0.00 0.51 -
NAPS 0.19 0.14 0.26 0.25 0.25 0.25 0.25 -3.98%
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.63 7.16 8.07 8.02 8.03 7.84 4.97 4.35%
EPS 0.25 0.64 0.09 0.12 0.07 -0.09 -0.09 -
DPS 0.00 0.05 0.05 0.07 0.05 0.00 0.04 -
NAPS 0.066 0.0389 0.0237 0.0217 0.013 0.0224 0.022 17.66%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.195 0.26 0.585 0.185 0.15 0.20 0.25 -
P/RPS 1.02 1.01 0.66 0.20 0.10 0.23 0.44 13.25%
P/EPS 27.17 11.30 62.16 13.72 10.84 -20.34 -25.78 -
EY 3.68 8.85 1.61 7.29 9.23 -4.92 -3.88 -
DY 0.00 0.68 0.85 4.19 5.93 0.00 2.04 -
P/NAPS 1.03 1.86 2.25 0.74 0.60 0.80 1.00 0.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/08/17 30/08/16 14/08/15 26/11/13 28/11/12 22/11/11 26/11/10 -
Price 0.17 0.24 0.585 0.185 0.12 0.16 0.18 -
P/RPS 0.89 0.93 0.66 0.20 0.08 0.18 0.32 16.35%
P/EPS 23.69 10.43 62.16 13.72 8.67 -16.27 -18.56 -
EY 4.22 9.58 1.61 7.29 11.53 -6.14 -5.39 -
DY 0.00 0.74 0.85 4.19 7.41 0.00 2.84 -
P/NAPS 0.89 1.71 2.25 0.74 0.48 0.64 0.72 3.18%

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