[ASIAPLY] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -54.85%
YoY- -83.02%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
Revenue 75,756 74,935 78,508 71,104 63,171 77,566 71,562 0.84%
PBT 8,682 -4,673 -259 1,702 8,355 2,035 1,148 34.92%
Tax -2,395 -3,995 -49 -621 -1,989 -617 -295 36.35%
NP 6,287 -8,668 -308 1,081 6,366 1,418 853 34.41%
-
NP to SH 6,278 -8,613 -186 1,081 6,366 1,418 853 34.38%
-
Tax Rate 27.59% - - 36.49% 23.81% 30.32% 25.70% -
Total Cost 69,469 83,603 78,816 70,023 56,805 76,148 70,709 -0.26%
-
Net Worth 108,496 77,452 84,317 63,376 48,859 0 22,966 25.84%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
Div - - 2,126 - 474 434 427 -
Div Payout % - - 0.00% - 7.46% 30.67% 50.07% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
Net Worth 108,496 77,452 84,317 63,376 48,859 0 22,966 25.84%
NOSH 683,106 455,097 444,327 333,559 271,443 87,468 88,333 35.37%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
NP Margin 8.30% -11.57% -0.39% 1.52% 10.08% 1.83% 1.19% -
ROE 5.79% -11.12% -0.22% 1.71% 13.03% 0.00% 3.71% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
RPS 13.27 16.45 17.69 21.32 23.27 88.68 81.01 -23.49%
EPS 1.10 -1.89 -0.04 0.32 2.35 1.62 0.97 1.87%
DPS 0.00 0.00 0.48 0.00 0.17 0.50 0.48 -
NAPS 0.19 0.17 0.19 0.19 0.18 0.00 0.26 -4.53%
Adjusted Per Share Value based on latest NOSH - 333,559
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
RPS 7.89 7.80 8.17 7.40 6.58 8.07 7.45 0.85%
EPS 0.65 -0.90 -0.02 0.11 0.66 0.15 0.09 34.01%
DPS 0.00 0.00 0.22 0.00 0.05 0.05 0.04 -
NAPS 0.1129 0.0806 0.0878 0.066 0.0509 0.00 0.0239 25.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/12/13 -
Price 0.435 0.07 0.09 0.17 0.215 0.655 0.175 -
P/RPS 3.28 0.43 0.51 0.80 0.92 0.74 0.22 49.19%
P/EPS 39.57 -3.70 -214.73 52.46 9.17 40.40 18.12 12.26%
EY 2.53 -27.01 -0.47 1.91 10.91 2.48 5.52 -10.90%
DY 0.00 0.00 5.32 0.00 0.81 0.76 2.76 -
P/NAPS 2.29 0.41 0.47 0.89 1.19 0.00 0.67 19.95%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/12/13 CAGR
Date 28/10/20 27/11/19 29/11/18 21/11/17 01/12/16 25/11/15 25/02/14 -
Price 0.43 0.06 0.075 0.12 0.15 0.275 0.165 -
P/RPS 3.24 0.36 0.42 0.56 0.64 0.31 0.20 51.04%
P/EPS 39.11 -3.17 -178.94 37.03 6.40 16.96 17.09 13.04%
EY 2.56 -31.51 -0.56 2.70 15.63 5.90 5.85 -11.51%
DY 0.00 0.00 6.39 0.00 1.17 1.81 2.93 -
P/NAPS 2.26 0.35 0.39 0.63 0.83 0.00 0.63 20.82%

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