[ASIAPLY] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -87.65%
YoY- -88.27%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 68,633 68,929 73,652 78,672 77,705 77,120 74,962 -5.71%
PBT 765 516 410 308 1,666 1,220 904 -10.54%
Tax -105 -218 -176 -140 -306 -233 -178 -29.68%
NP 660 297 234 168 1,360 986 726 -6.16%
-
NP to SH 660 297 234 168 1,360 986 726 -6.16%
-
Tax Rate 13.73% 42.25% 42.93% 45.45% 18.37% 19.10% 19.69% -
Total Cost 67,973 68,632 73,418 78,504 76,345 76,133 74,236 -5.71%
-
Net Worth 22,879 23,191 22,500 21,839 22,812 22,023 22,134 2.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 660 297 450 - 438 587 442 30.67%
Div Payout % 100.00% 100.00% 192.31% - 32.26% 59.52% 60.98% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 22,879 23,191 22,500 21,839 22,812 22,023 22,134 2.23%
NOSH 88,000 89,199 90,000 83,999 87,741 88,095 88,536 -0.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.96% 0.43% 0.32% 0.21% 1.75% 1.28% 0.97% -
ROE 2.88% 1.28% 1.04% 0.77% 5.96% 4.48% 3.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 77.99 77.28 81.84 93.66 88.56 87.54 84.67 -5.33%
EPS 0.75 0.33 0.26 0.20 1.55 1.12 0.82 -5.78%
DPS 0.75 0.33 0.50 0.00 0.50 0.67 0.50 31.06%
NAPS 0.26 0.26 0.25 0.26 0.26 0.25 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 83,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.16 7.19 7.68 8.21 8.11 8.05 7.82 -5.71%
EPS 0.07 0.03 0.02 0.02 0.14 0.10 0.08 -8.52%
DPS 0.07 0.03 0.05 0.00 0.05 0.06 0.05 25.17%
NAPS 0.0239 0.0242 0.0235 0.0228 0.0238 0.023 0.0231 2.29%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.18 0.175 0.185 0.14 0.12 0.11 0.15 -
P/RPS 0.23 0.23 0.23 0.15 0.14 0.13 0.18 17.77%
P/EPS 24.00 52.50 71.15 70.00 7.74 9.82 18.29 19.87%
EY 4.17 1.90 1.41 1.43 12.92 10.18 5.47 -16.56%
DY 4.17 1.90 2.70 0.00 4.17 6.06 3.33 16.19%
P/NAPS 0.69 0.67 0.74 0.54 0.46 0.44 0.60 9.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 26/11/13 28/08/13 28/05/13 25/01/13 28/11/12 -
Price 0.18 0.165 0.185 0.18 0.125 0.13 0.12 -
P/RPS 0.23 0.21 0.23 0.19 0.14 0.15 0.14 39.27%
P/EPS 24.00 49.50 71.15 90.00 8.06 11.61 14.63 39.13%
EY 4.17 2.02 1.41 1.11 12.40 8.62 6.83 -28.05%
DY 4.17 2.02 2.70 0.00 4.00 5.13 4.17 0.00%
P/NAPS 0.69 0.63 0.74 0.69 0.48 0.52 0.48 27.39%

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