[ASIAPLY] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 265.74%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 77,628 78,672 83,208 85,356 52,888 21,208 15,376 30.96%
PBT 1,460 308 1,788 1,016 1,120 10,480 17,268 -33.73%
Tax -292 -140 -356 0 -252 0 0 -
NP 1,168 168 1,432 1,016 868 10,480 17,268 -36.15%
-
NP to SH 1,168 168 1,432 1,016 868 10,480 17,268 -36.15%
-
Tax Rate 20.00% 45.45% 19.91% 0.00% 22.50% 0.00% 0.00% -
Total Cost 76,460 78,504 81,776 84,340 52,020 10,728 -1,892 -
-
Net Worth 23,006 21,839 21,829 21,020 21,700 21,206 18,015 4.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 884 - - - - - - -
Div Payout % 75.76% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 23,006 21,839 21,829 21,020 21,700 21,206 18,015 4.15%
NOSH 88,484 83,999 87,317 87,586 86,800 87,919 87,922 0.10%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.50% 0.21% 1.72% 1.19% 1.64% 49.42% 112.30% -
ROE 5.08% 0.77% 6.56% 4.83% 4.00% 49.42% 95.85% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 87.73 93.66 95.29 97.45 60.93 24.12 17.49 30.81%
EPS 1.32 0.20 1.64 1.16 1.00 11.92 19.64 -36.22%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.24 0.25 0.2412 0.2049 4.04%
Adjusted Per Share Value based on latest NOSH - 87,586
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.10 8.21 8.68 8.91 5.52 2.21 1.60 31.02%
EPS 0.12 0.02 0.15 0.11 0.09 1.09 1.80 -36.30%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.0228 0.0228 0.0219 0.0226 0.0221 0.0188 4.15%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.19 0.14 0.21 0.16 0.32 0.19 0.16 -
P/RPS 0.22 0.15 0.22 0.16 0.53 0.79 0.91 -21.06%
P/EPS 14.39 70.00 12.80 13.79 32.00 1.59 0.81 61.49%
EY 6.95 1.43 7.81 7.25 3.13 62.74 122.75 -38.01%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.84 0.67 1.28 0.79 0.78 -1.09%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 25/08/11 25/08/10 26/08/09 29/08/08 -
Price 0.30 0.18 0.17 0.20 0.22 0.18 0.17 -
P/RPS 0.34 0.19 0.18 0.21 0.36 0.75 0.97 -16.02%
P/EPS 22.73 90.00 10.37 17.24 22.00 1.51 0.87 72.21%
EY 4.40 1.11 9.65 5.80 4.55 66.22 115.53 -41.98%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.69 0.68 0.83 0.88 0.75 0.83 5.58%

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