[ASIAPLY] YoY Annualized Quarter 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- 35.9%
YoY- 31.67%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 59,350 50,802 68,929 77,120 80,009 58,314 32,954 9.10%
PBT 6,004 1,836 516 1,220 749 -1,092 7,157 -2.56%
Tax -2,169 -462 -218 -233 0 -168 0 -
NP 3,834 1,373 297 986 749 -1,260 7,157 -8.82%
-
NP to SH 3,834 1,373 297 986 749 -1,260 7,157 -8.82%
-
Tax Rate 36.13% 25.16% 42.25% 19.10% 0.00% - 0.00% -
Total Cost 55,516 49,429 68,632 76,133 79,260 59,574 25,797 12.01%
-
Net Worth 48,859 0 23,191 22,023 21,953 21,196 23,501 11.44%
Dividend
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 297 587 292 588 585 -
Div Payout % - - 100.00% 59.52% 39.06% 0.00% 8.18% -
Equity
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 48,859 0 23,191 22,023 21,953 21,196 23,501 11.44%
NOSH 303,190 88,031 89,199 88,095 87,812 88,317 87,855 20.13%
Ratio Analysis
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.46% 2.70% 0.43% 1.28% 0.94% -2.16% 21.72% -
ROE 7.85% 0.00% 1.28% 4.48% 3.41% -5.94% 30.45% -
Per Share
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.86 57.71 77.28 87.54 91.11 66.03 37.51 -7.68%
EPS 1.41 1.56 0.33 1.12 0.85 -1.43 8.15 -22.87%
DPS 0.00 0.00 0.33 0.67 0.33 0.67 0.67 -
NAPS 0.18 0.00 0.26 0.25 0.25 0.24 0.2675 -5.69%
Adjusted Per Share Value based on latest NOSH - 87,674
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.19 5.30 7.19 8.05 8.35 6.08 3.44 9.08%
EPS 0.40 0.14 0.03 0.10 0.08 -0.13 0.75 -8.88%
DPS 0.00 0.00 0.03 0.06 0.03 0.06 0.06 -
NAPS 0.051 0.00 0.0242 0.023 0.0229 0.0221 0.0245 11.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/09/16 30/09/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.215 0.655 0.175 0.11 0.14 0.18 0.20 -
P/RPS 0.98 1.13 0.23 0.13 0.15 0.27 0.53 9.52%
P/EPS 15.22 41.99 52.50 9.82 16.41 -12.62 2.45 31.05%
EY 6.57 2.38 1.90 10.18 6.10 -7.93 40.73 -23.67%
DY 0.00 0.00 1.90 6.06 2.38 3.70 3.33 -
P/NAPS 1.19 0.00 0.67 0.44 0.56 0.75 0.75 7.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 01/12/16 25/11/15 25/02/14 25/01/13 22/02/12 25/01/11 08/02/10 -
Price 0.15 0.275 0.165 0.13 0.16 0.25 0.22 -
P/RPS 0.69 0.48 0.21 0.15 0.18 0.38 0.59 2.34%
P/EPS 10.62 17.63 49.50 11.61 18.75 -17.52 2.70 22.48%
EY 9.42 5.67 2.02 8.62 5.33 -5.71 37.03 -18.34%
DY 0.00 0.00 2.02 5.13 2.08 2.67 3.03 -
P/NAPS 0.83 0.00 0.63 0.52 0.64 1.04 0.82 0.17%

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