[ASIAPLY] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -49.3%
YoY- -0.82%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 78,672 77,705 77,120 74,962 83,208 79,785 80,009 -1.11%
PBT 308 1,666 1,220 904 1,788 860 749 -44.73%
Tax -140 -306 -233 -178 -356 -166 0 -
NP 168 1,360 986 726 1,432 694 749 -63.11%
-
NP to SH 168 1,360 986 726 1,432 694 749 -63.11%
-
Tax Rate 45.45% 18.37% 19.10% 19.69% 19.91% 19.30% 0.00% -
Total Cost 78,504 76,345 76,133 74,236 81,776 79,091 79,260 -0.63%
-
Net Worth 21,839 22,812 22,023 22,134 21,829 21,083 21,953 -0.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 438 587 442 - 219 292 -
Div Payout % - 32.26% 59.52% 60.98% - 31.65% 39.06% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 21,839 22,812 22,023 22,134 21,829 21,083 21,953 -0.34%
NOSH 83,999 87,741 88,095 88,536 87,317 87,848 87,812 -2.91%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.21% 1.75% 1.28% 0.97% 1.72% 0.87% 0.94% -
ROE 0.77% 5.96% 4.48% 3.28% 6.56% 3.29% 3.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 93.66 88.56 87.54 84.67 95.29 90.82 91.11 1.85%
EPS 0.20 1.55 1.12 0.82 1.64 0.79 0.85 -61.92%
DPS 0.00 0.50 0.67 0.50 0.00 0.25 0.33 -
NAPS 0.26 0.26 0.25 0.25 0.25 0.24 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.21 8.11 8.05 7.82 8.68 8.32 8.35 -1.12%
EPS 0.02 0.14 0.10 0.08 0.15 0.07 0.08 -60.34%
DPS 0.00 0.05 0.06 0.05 0.00 0.02 0.03 -
NAPS 0.0228 0.0238 0.023 0.0231 0.0228 0.022 0.0229 -0.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.12 0.11 0.15 0.21 0.22 0.14 -
P/RPS 0.15 0.14 0.13 0.18 0.22 0.24 0.15 0.00%
P/EPS 70.00 7.74 9.82 18.29 12.80 27.85 16.41 163.25%
EY 1.43 12.92 10.18 5.47 7.81 3.59 6.10 -62.01%
DY 0.00 4.17 6.06 3.33 0.00 1.14 2.38 -
P/NAPS 0.54 0.46 0.44 0.60 0.84 0.92 0.56 -2.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 25/01/13 28/11/12 29/08/12 23/05/12 22/02/12 -
Price 0.18 0.125 0.13 0.12 0.17 0.17 0.16 -
P/RPS 0.19 0.14 0.15 0.14 0.18 0.19 0.18 3.67%
P/EPS 90.00 8.06 11.61 14.63 10.37 21.52 18.75 184.82%
EY 1.11 12.40 8.62 6.83 9.65 4.65 5.33 -64.89%
DY 0.00 4.00 5.13 4.17 0.00 1.47 2.08 -
P/NAPS 0.69 0.48 0.52 0.48 0.68 0.71 0.64 5.14%

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