[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 106.34%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 77,705 77,120 74,962 83,208 79,785 80,009 80,268 -2.13%
PBT 1,666 1,220 904 1,788 860 749 732 72.93%
Tax -306 -233 -178 -356 -166 0 0 -
NP 1,360 986 726 1,432 694 749 732 51.07%
-
NP to SH 1,360 986 726 1,432 694 749 732 51.07%
-
Tax Rate 18.37% 19.10% 19.69% 19.91% 19.30% 0.00% 0.00% -
Total Cost 76,345 76,133 74,236 81,776 79,091 79,260 79,536 -2.69%
-
Net Worth 22,812 22,023 22,134 21,829 21,083 21,953 21,785 3.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 438 587 442 - 219 292 - -
Div Payout % 32.26% 59.52% 60.98% - 31.65% 39.06% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 22,812 22,023 22,134 21,829 21,083 21,953 21,785 3.11%
NOSH 87,741 88,095 88,536 87,317 87,848 87,812 87,142 0.45%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.75% 1.28% 0.97% 1.72% 0.87% 0.94% 0.91% -
ROE 5.96% 4.48% 3.28% 6.56% 3.29% 3.41% 3.36% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 88.56 87.54 84.67 95.29 90.82 91.11 92.11 -2.58%
EPS 1.55 1.12 0.82 1.64 0.79 0.85 0.84 50.38%
DPS 0.50 0.67 0.50 0.00 0.25 0.33 0.00 -
NAPS 0.26 0.25 0.25 0.25 0.24 0.25 0.25 2.64%
Adjusted Per Share Value based on latest NOSH - 87,317
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.11 8.05 7.82 8.68 8.32 8.35 8.37 -2.07%
EPS 0.14 0.10 0.08 0.15 0.07 0.08 0.08 45.17%
DPS 0.05 0.06 0.05 0.00 0.02 0.03 0.00 -
NAPS 0.0238 0.023 0.0231 0.0228 0.022 0.0229 0.0227 3.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.12 0.11 0.15 0.21 0.22 0.14 0.20 -
P/RPS 0.14 0.13 0.18 0.22 0.24 0.15 0.22 -25.99%
P/EPS 7.74 9.82 18.29 12.80 27.85 16.41 23.81 -52.69%
EY 12.92 10.18 5.47 7.81 3.59 6.10 4.20 111.37%
DY 4.17 6.06 3.33 0.00 1.14 2.38 0.00 -
P/NAPS 0.46 0.44 0.60 0.84 0.92 0.56 0.80 -30.82%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/01/13 28/11/12 29/08/12 23/05/12 22/02/12 22/11/11 -
Price 0.125 0.13 0.12 0.17 0.17 0.16 0.16 -
P/RPS 0.14 0.15 0.14 0.18 0.19 0.18 0.17 -12.13%
P/EPS 8.06 11.61 14.63 10.37 21.52 18.75 19.05 -43.61%
EY 12.40 8.62 6.83 9.65 4.65 5.33 5.25 77.26%
DY 4.00 5.13 4.17 0.00 1.47 2.08 0.00 -
P/NAPS 0.48 0.52 0.48 0.68 0.71 0.64 0.64 -17.43%

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