[ASIAPLY] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 39.29%
YoY- -67.77%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 77,628 68,633 68,929 73,652 78,672 77,705 77,120 0.43%
PBT 1,460 765 516 410 308 1,666 1,220 12.75%
Tax -292 -105 -218 -176 -140 -306 -233 16.28%
NP 1,168 660 297 234 168 1,360 986 11.98%
-
NP to SH 1,168 660 297 234 168 1,360 986 11.98%
-
Tax Rate 20.00% 13.73% 42.25% 42.93% 45.45% 18.37% 19.10% -
Total Cost 76,460 67,973 68,632 73,418 78,504 76,345 76,133 0.28%
-
Net Worth 23,006 22,879 23,191 22,500 21,839 22,812 22,023 2.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 884 660 297 450 - 438 587 31.48%
Div Payout % 75.76% 100.00% 100.00% 192.31% - 32.26% 59.52% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 23,006 22,879 23,191 22,500 21,839 22,812 22,023 2.96%
NOSH 88,484 88,000 89,199 90,000 83,999 87,741 88,095 0.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.50% 0.96% 0.43% 0.32% 0.21% 1.75% 1.28% -
ROE 5.08% 2.88% 1.28% 1.04% 0.77% 5.96% 4.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.73 77.99 77.28 81.84 93.66 88.56 87.54 0.14%
EPS 1.32 0.75 0.33 0.26 0.20 1.55 1.12 11.60%
DPS 1.00 0.75 0.33 0.50 0.00 0.50 0.67 30.69%
NAPS 0.26 0.26 0.26 0.25 0.26 0.26 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.10 7.16 7.19 7.68 8.21 8.11 8.05 0.41%
EPS 0.12 0.07 0.03 0.02 0.02 0.14 0.10 12.96%
DPS 0.09 0.07 0.03 0.05 0.00 0.05 0.06 31.13%
NAPS 0.024 0.0239 0.0242 0.0235 0.0228 0.0238 0.023 2.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.19 0.18 0.175 0.185 0.14 0.12 0.11 -
P/RPS 0.22 0.23 0.23 0.23 0.15 0.14 0.13 42.14%
P/EPS 14.39 24.00 52.50 71.15 70.00 7.74 9.82 29.10%
EY 6.95 4.17 1.90 1.41 1.43 12.92 10.18 -22.52%
DY 5.26 4.17 1.90 2.70 0.00 4.17 6.06 -9.03%
P/NAPS 0.73 0.69 0.67 0.74 0.54 0.46 0.44 40.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 25/02/14 26/11/13 28/08/13 28/05/13 25/01/13 -
Price 0.30 0.18 0.165 0.185 0.18 0.125 0.13 -
P/RPS 0.34 0.23 0.21 0.23 0.19 0.14 0.15 72.81%
P/EPS 22.73 24.00 49.50 71.15 90.00 8.06 11.61 56.69%
EY 4.40 4.17 2.02 1.41 1.11 12.40 8.62 -36.20%
DY 3.33 4.17 2.02 2.70 0.00 4.00 5.13 -25.08%
P/NAPS 1.15 0.69 0.63 0.74 0.69 0.48 0.52 69.99%

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