[ASIAPLY] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -175.61%
YoY- -127.39%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 71,562 77,619 78,331 55,016 24,887 14,156 46,042 7.61%
PBT 1,148 1,214 604 -909 8,665 5,971 -14,483 -
Tax -295 -341 0 -1,351 -413 1,408 91 -
NP 853 873 604 -2,260 8,252 7,379 -14,392 -
-
NP to SH 853 873 604 -2,260 8,252 7,379 -14,392 -
-
Tax Rate 25.70% 28.09% 0.00% - 4.77% -23.58% - -
Total Cost 70,709 76,746 77,727 57,276 16,635 6,777 60,434 2.64%
-
Net Worth 22,966 21,918 22,272 21,062 23,565 15,715 8,327 18.40%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 427 440 222 211 439 - - -
Div Payout % 50.07% 50.50% 36.88% 0.00% 5.33% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 22,966 21,918 22,272 21,062 23,565 15,715 8,327 18.40%
NOSH 88,333 87,674 89,090 87,762 88,095 88,141 87,934 0.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.19% 1.12% 0.77% -4.11% 33.16% 52.13% -31.26% -
ROE 3.71% 3.98% 2.71% -10.73% 35.02% 46.95% -172.83% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 81.01 88.53 87.92 62.69 28.25 16.06 52.36 7.53%
EPS 0.97 1.00 0.68 -2.58 9.37 8.37 -16.37 -
DPS 0.48 0.50 0.25 0.24 0.50 0.00 0.00 -
NAPS 0.26 0.25 0.25 0.24 0.2675 0.1783 0.0947 18.31%
Adjusted Per Share Value based on latest NOSH - 87,762
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.47 8.10 8.17 5.74 2.60 1.48 4.80 7.64%
EPS 0.09 0.09 0.06 -0.24 0.86 0.77 -1.50 -
DPS 0.04 0.05 0.02 0.02 0.05 0.00 0.00 -
NAPS 0.024 0.0229 0.0232 0.022 0.0246 0.0164 0.0087 18.40%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.175 0.11 0.14 0.18 0.20 0.17 0.24 -
P/RPS 0.22 0.12 0.16 0.29 0.71 1.06 0.46 -11.55%
P/EPS 18.12 11.05 20.65 -6.99 2.14 2.03 -1.47 -
EY 5.52 9.05 4.84 -14.31 46.84 49.25 -68.19 -
DY 2.76 4.57 1.79 1.34 2.50 0.00 0.00 -
P/NAPS 0.67 0.44 0.56 0.75 0.75 0.95 2.53 -19.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/01/13 22/02/12 25/01/11 08/02/10 26/02/09 26/02/08 -
Price 0.165 0.13 0.16 0.25 0.22 0.15 0.21 -
P/RPS 0.20 0.15 0.18 0.40 0.78 0.93 0.40 -10.90%
P/EPS 17.09 13.06 23.60 -9.71 2.35 1.79 -1.28 -
EY 5.85 7.66 4.24 -10.30 42.58 55.81 -77.94 -
DY 2.93 3.87 1.56 0.96 2.27 0.00 0.00 -
P/NAPS 0.63 0.52 0.64 1.04 0.82 0.84 2.22 -18.91%

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