[ASIAPLY] YoY Annual (Unaudited) Result on 31-Mar-2012 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
YoY- 213.21%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 56,760 68,633 77,705 79,785 61,953 35,997 10,161 28.99%
PBT 5,317 765 1,666 860 -677 5,375 5,304 0.03%
Tax -709 -105 -306 -166 64 -1,225 -413 8.32%
NP 4,608 660 1,360 694 -613 4,150 4,891 -0.87%
-
NP to SH 4,608 660 1,360 694 -613 4,150 4,891 -0.87%
-
Tax Rate 13.33% 13.73% 18.37% 19.30% - 22.79% 7.79% -
Total Cost 52,152 67,973 76,345 79,091 62,566 31,847 5,270 40.39%
-
Net Worth 12,348 22,879 22,812 21,083 20,982 22,306 18,580 -5.86%
Dividend
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 474 660 438 219 437 8 - -
Div Payout % 10.31% 100.00% 32.26% 31.65% 0.00% 0.21% - -
Equity
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 12,348 22,879 22,812 21,083 20,982 22,306 18,580 -5.86%
NOSH 94,989 88,000 87,741 87,848 87,428 87,923 87,890 1.15%
Ratio Analysis
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.12% 0.96% 1.75% 0.87% -0.99% 11.53% 48.14% -
ROE 37.32% 2.88% 5.96% 3.29% -2.92% 18.60% 26.32% -
Per Share
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 59.75 77.99 88.56 90.82 70.86 40.94 11.56 27.52%
EPS 1.69 0.75 1.55 0.79 -0.70 4.72 5.56 -16.16%
DPS 0.50 0.75 0.50 0.25 0.50 0.01 0.00 -
NAPS 0.13 0.26 0.26 0.24 0.24 0.2537 0.2114 -6.94%
Adjusted Per Share Value based on latest NOSH - 88,666
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.92 7.16 8.11 8.32 6.46 3.76 1.06 28.99%
EPS 0.48 0.07 0.14 0.07 -0.06 0.43 0.51 -0.89%
DPS 0.05 0.07 0.05 0.02 0.05 0.00 0.00 -
NAPS 0.0129 0.0239 0.0238 0.022 0.0219 0.0233 0.0194 -5.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/12/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.235 0.18 0.12 0.22 0.19 0.26 0.14 -
P/RPS 0.39 0.23 0.14 0.24 0.27 0.64 1.21 -15.42%
P/EPS 4.84 24.00 7.74 27.85 -27.10 5.51 2.52 10.14%
EY 20.64 4.17 12.92 3.59 -3.69 18.15 39.75 -9.24%
DY 2.13 4.17 4.17 1.14 2.63 0.04 0.00 -
P/NAPS 1.81 0.69 0.46 0.92 0.79 1.02 0.66 16.10%
Price Multiplier on Announcement Date
31/12/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/02/16 26/05/14 28/05/13 23/05/12 23/05/11 27/05/10 29/05/09 -
Price 0.205 0.18 0.125 0.17 0.16 0.30 0.16 -
P/RPS 0.34 0.23 0.14 0.19 0.23 0.73 1.38 -18.72%
P/EPS 4.23 24.00 8.06 21.52 -22.82 6.36 2.88 5.85%
EY 23.66 4.17 12.40 4.65 -4.38 15.73 34.78 -5.54%
DY 2.44 4.17 4.00 1.47 3.13 0.03 0.00 -
P/NAPS 1.58 0.69 0.48 0.71 0.67 1.18 0.76 11.44%

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