[ASIAPLY] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 26.16%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 77,050 76,571 77,705 77,619 77,133 79,249 79,786 -2.29%
PBT 1,429 1,306 1,676 1,214 947 1,054 861 40.13%
Tax -305 -252 -306 -341 -255 -255 -166 49.95%
NP 1,124 1,054 1,370 873 692 799 695 37.74%
-
NP to SH 1,124 1,054 1,370 873 692 799 695 37.74%
-
Tax Rate 21.34% 19.30% 18.26% 28.09% 26.93% 24.19% 19.28% -
Total Cost 75,926 75,517 76,335 76,746 76,441 78,450 79,091 -2.68%
-
Net Worth 20,833 21,839 22,749 21,918 12,500 21,829 21,279 -1.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 646 437 437 440 444 444 444 28.37%
Div Payout % 57.50% 41.55% 31.97% 50.50% 64.22% 55.62% 63.94% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 20,833 21,839 22,749 21,918 12,500 21,829 21,279 -1.40%
NOSH 83,333 83,999 87,499 87,674 50,000 87,317 88,666 -4.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.46% 1.38% 1.76% 1.12% 0.90% 1.01% 0.87% -
ROE 5.40% 4.83% 6.02% 3.98% 5.54% 3.66% 3.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.46 91.16 88.81 88.53 154.27 90.76 89.98 1.82%
EPS 1.35 1.25 1.57 1.00 1.38 0.92 0.78 44.10%
DPS 0.78 0.52 0.50 0.50 0.89 0.51 0.50 34.47%
NAPS 0.25 0.26 0.26 0.25 0.25 0.25 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 87,674
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.04 7.99 8.11 8.10 8.05 8.27 8.32 -2.25%
EPS 0.12 0.11 0.14 0.09 0.07 0.08 0.07 43.19%
DPS 0.07 0.05 0.05 0.05 0.05 0.05 0.05 25.12%
NAPS 0.0217 0.0228 0.0237 0.0229 0.013 0.0228 0.0222 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.185 0.14 0.12 0.11 0.15 0.21 0.22 -
P/RPS 0.20 0.15 0.14 0.12 0.10 0.23 0.24 -11.43%
P/EPS 13.72 11.16 7.66 11.05 10.84 22.95 28.07 -37.92%
EY 7.29 8.96 13.05 9.05 9.23 4.36 3.56 61.18%
DY 4.19 3.72 4.17 4.57 5.93 2.42 2.28 49.97%
P/NAPS 0.74 0.54 0.46 0.44 0.60 0.84 0.92 -13.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 25/01/13 28/11/12 29/08/12 23/05/12 -
Price 0.185 0.18 0.125 0.13 0.12 0.17 0.17 -
P/RPS 0.20 0.20 0.14 0.15 0.08 0.19 0.19 3.47%
P/EPS 13.72 14.35 7.98 13.06 8.67 18.58 21.69 -26.29%
EY 7.29 6.97 12.53 7.66 11.53 5.38 4.61 35.69%
DY 4.19 2.90 4.00 3.87 7.41 2.99 2.95 26.32%
P/NAPS 0.74 0.69 0.48 0.52 0.48 0.68 0.71 2.79%

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