[ASIAPLY] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 23.31%
YoY- 11.83%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 77,619 78,331 55,016 24,887 14,156 46,042 52,867 6.60%
PBT 1,214 604 -909 8,665 5,971 -14,483 2,126 -8.90%
Tax -341 0 -1,351 -413 1,408 91 380 -
NP 873 604 -2,260 8,252 7,379 -14,392 2,506 -16.10%
-
NP to SH 873 604 -2,260 8,252 7,379 -14,392 2,506 -16.10%
-
Tax Rate 28.09% 0.00% - 4.77% -23.58% - -17.87% -
Total Cost 76,746 77,727 57,276 16,635 6,777 60,434 50,361 7.26%
-
Net Worth 21,918 22,272 21,062 23,565 15,715 8,327 24,137 -1.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 440 222 211 439 - - 1,312 -16.63%
Div Payout % 50.50% 36.88% 0.00% 5.33% - - 52.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 21,918 22,272 21,062 23,565 15,715 8,327 24,137 -1.59%
NOSH 87,674 89,090 87,762 88,095 88,141 87,934 88,285 -0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.12% 0.77% -4.11% 33.16% 52.13% -31.26% 4.74% -
ROE 3.98% 2.71% -10.73% 35.02% 46.95% -172.83% 10.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.53 87.92 62.69 28.25 16.06 52.36 59.88 6.72%
EPS 1.00 0.68 -2.58 9.37 8.37 -16.37 2.84 -15.95%
DPS 0.50 0.25 0.24 0.50 0.00 0.00 1.50 -16.71%
NAPS 0.25 0.25 0.24 0.2675 0.1783 0.0947 0.2734 -1.47%
Adjusted Per Share Value based on latest NOSH - 88,095
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.08 8.15 5.73 2.59 1.47 4.79 5.50 6.61%
EPS 0.09 0.06 -0.24 0.86 0.77 -1.50 0.26 -16.19%
DPS 0.05 0.02 0.02 0.05 0.00 0.00 0.14 -15.75%
NAPS 0.0228 0.0232 0.0219 0.0245 0.0164 0.0087 0.0251 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.11 0.14 0.18 0.20 0.17 0.24 0.42 -
P/RPS 0.12 0.16 0.29 0.71 1.06 0.46 0.70 -25.44%
P/EPS 11.05 20.65 -6.99 2.14 2.03 -1.47 14.80 -4.74%
EY 9.05 4.84 -14.31 46.84 49.25 -68.19 6.76 4.97%
DY 4.57 1.79 1.34 2.50 0.00 0.00 3.57 4.19%
P/NAPS 0.44 0.56 0.75 0.75 0.95 2.53 1.54 -18.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/01/13 22/02/12 25/01/11 08/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.13 0.16 0.25 0.22 0.15 0.21 0.57 -
P/RPS 0.15 0.18 0.40 0.78 0.93 0.40 0.95 -26.46%
P/EPS 13.06 23.60 -9.71 2.35 1.79 -1.28 20.08 -6.91%
EY 7.66 4.24 -10.30 42.58 55.81 -77.94 4.98 7.43%
DY 3.87 1.56 0.96 2.27 0.00 0.00 2.63 6.64%
P/NAPS 0.52 0.64 1.04 0.82 0.84 2.22 2.08 -20.61%

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