[ASIAPLY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 195.96%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 59,713 38,993 19,407 68,633 51,697 36,826 19,668 109.24%
PBT 389 401 365 765 387 205 77 193.55%
Tax -76 -100 -73 -105 -164 -88 -35 67.44%
NP 313 301 292 660 223 117 42 280.13%
-
NP to SH 313 301 292 660 223 117 42 280.13%
-
Tax Rate 19.54% 24.94% 20.00% 13.73% 42.38% 42.93% 45.45% -
Total Cost 59,400 38,692 19,115 67,973 51,474 36,709 19,626 108.81%
-
Net Worth 21,736 23,017 23,006 22,879 23,191 22,500 21,839 -0.31%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 217 221 221 660 223 225 - -
Div Payout % 69.44% 73.53% 75.76% 100.00% 100.00% 192.31% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 21,736 23,017 23,006 22,879 23,191 22,500 21,839 -0.31%
NOSH 86,944 88,529 88,484 88,000 89,200 90,000 83,999 2.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.52% 0.77% 1.50% 0.96% 0.43% 0.32% 0.21% -
ROE 1.44% 1.31% 1.27% 2.88% 0.96% 0.52% 0.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 68.68 44.05 21.93 77.99 57.96 40.92 23.41 104.53%
EPS 0.36 0.34 0.33 0.75 0.25 0.13 0.05 271.52%
DPS 0.25 0.25 0.25 0.75 0.25 0.25 0.00 -
NAPS 0.25 0.26 0.26 0.26 0.26 0.25 0.26 -2.57%
Adjusted Per Share Value based on latest NOSH - 87,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.23 4.07 2.02 7.16 5.39 3.84 2.05 109.38%
EPS 0.03 0.03 0.03 0.07 0.02 0.01 0.00 -
DPS 0.02 0.02 0.02 0.07 0.02 0.02 0.00 -
NAPS 0.0227 0.024 0.024 0.0239 0.0242 0.0235 0.0228 -0.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.235 0.245 0.19 0.18 0.175 0.185 0.14 -
P/RPS 0.34 0.56 0.87 0.23 0.30 0.45 0.60 -31.45%
P/EPS 65.28 72.06 57.58 24.00 70.00 142.31 280.00 -62.01%
EY 1.53 1.39 1.74 4.17 1.43 0.70 0.36 161.68%
DY 1.06 1.02 1.32 4.17 1.43 1.35 0.00 -
P/NAPS 0.94 0.94 0.73 0.69 0.67 0.74 0.54 44.56%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 28/08/14 26/05/14 25/02/14 26/11/13 28/08/13 -
Price 0.24 0.24 0.30 0.18 0.165 0.185 0.18 -
P/RPS 0.35 0.54 1.37 0.23 0.28 0.45 0.77 -40.79%
P/EPS 66.67 70.59 90.91 24.00 66.00 142.31 360.00 -67.40%
EY 1.50 1.42 1.10 4.17 1.52 0.70 0.28 205.23%
DY 1.04 1.04 0.83 4.17 1.52 1.35 0.00 -
P/NAPS 0.96 0.92 1.15 0.69 0.63 0.74 0.69 24.55%

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