[ASIAPLY] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 56.93%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 58,153 75,504 68,634 77,705 79,786 62,060 35,996 7.35%
PBT 5,740 5,848 824 1,676 861 -777 5,278 1.24%
Tax -1,624 -952 -164 -306 -166 -126 -1,225 4.25%
NP 4,116 4,896 660 1,370 695 -903 4,053 0.22%
-
NP to SH 4,116 4,896 660 1,370 695 -903 4,053 0.22%
-
Tax Rate 28.29% 16.28% 19.90% 18.26% 19.28% - 23.21% -
Total Cost 54,037 70,608 67,974 76,335 79,091 62,963 31,943 8.08%
-
Net Worth 55,886 12,348 22,723 22,749 21,279 20,159 21,663 15.05%
Dividend
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 909 645 437 444 211 439 -
Div Payout % - 18.58% 97.78% 31.97% 63.94% 0.00% 10.85% -
Equity
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 55,886 12,348 22,723 22,749 21,279 20,159 21,663 15.05%
NOSH 303,190 94,987 87,400 87,499 88,666 83,999 85,389 20.62%
Ratio Analysis
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.08% 6.48% 0.96% 1.76% 0.87% -1.46% 11.26% -
ROE 7.36% 39.65% 2.90% 6.02% 3.27% -4.48% 18.71% -
Per Share
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.81 79.49 78.53 88.81 89.98 73.88 42.16 -9.91%
EPS 1.47 5.15 0.76 1.57 0.78 -1.08 4.75 -15.93%
DPS 0.00 0.96 0.74 0.50 0.50 0.25 0.51 -
NAPS 0.20 0.13 0.26 0.26 0.24 0.24 0.2537 -3.45%
Adjusted Per Share Value based on latest NOSH - 87,499
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.07 7.88 7.16 8.11 8.32 6.47 3.76 7.34%
EPS 0.43 0.51 0.07 0.14 0.07 -0.09 0.42 0.34%
DPS 0.00 0.09 0.07 0.05 0.05 0.02 0.05 -
NAPS 0.0583 0.0129 0.0237 0.0237 0.0222 0.021 0.0226 15.05%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/12/16 31/12/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.15 0.235 0.18 0.12 0.22 0.19 0.26 -
P/RPS 0.72 0.30 0.23 0.14 0.24 0.26 0.62 2.23%
P/EPS 10.18 4.56 23.84 7.66 28.07 -17.67 5.48 9.59%
EY 9.82 21.93 4.20 13.05 3.56 -5.66 18.26 -8.76%
DY 0.00 4.08 4.10 4.17 2.28 1.32 1.98 -
P/NAPS 0.75 1.81 0.69 0.46 0.92 0.79 1.02 -4.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/02/17 25/02/16 26/05/14 28/05/13 23/05/12 23/05/11 27/05/10 -
Price 0.16 0.205 0.18 0.125 0.17 0.16 0.30 -
P/RPS 0.77 0.26 0.23 0.14 0.19 0.22 0.71 1.20%
P/EPS 10.86 3.98 23.84 7.98 21.69 -14.88 6.32 8.33%
EY 9.21 25.14 4.20 12.53 4.61 -6.72 15.82 -7.69%
DY 0.00 4.67 4.10 4.00 2.95 1.57 1.72 -
P/NAPS 0.80 1.58 0.69 0.48 0.71 0.67 1.18 -5.58%

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