[ASIAPLY] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 1.4%
YoY- -0.82%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 30,513 18,503 36,826 37,481 40,134 26,855 15,103 10.97%
PBT 3,243 523 205 452 366 436 5,183 -6.70%
Tax -1,193 -94 -88 -89 0 -126 0 -
NP 2,050 429 117 363 366 310 5,183 -12.83%
-
NP to SH 2,050 429 117 363 366 310 5,183 -12.83%
-
Tax Rate 36.79% 17.97% 42.93% 19.69% 0.00% 28.90% 0.00% -
Total Cost 28,463 18,074 36,709 37,118 39,768 26,545 9,920 16.89%
-
Net Worth 36,794 22,763 22,500 22,134 21,785 22,142 23,534 6.84%
Dividend
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 225 221 - 442 219 -
Div Payout % - - 192.31% 60.98% - 142.86% 4.24% -
Equity
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 36,794 22,763 22,500 22,134 21,785 22,142 23,534 6.84%
NOSH 262,820 87,551 90,000 88,536 87,142 88,571 87,847 17.61%
Ratio Analysis
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.72% 2.32% 0.32% 0.97% 0.91% 1.15% 34.32% -
ROE 5.57% 1.88% 0.52% 1.64% 1.68% 1.40% 22.02% -
Per Share
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.61 21.13 40.92 42.33 46.06 30.32 17.19 -5.64%
EPS 0.78 0.49 0.13 0.41 0.42 0.35 5.90 -25.88%
DPS 0.00 0.00 0.25 0.25 0.00 0.50 0.25 -
NAPS 0.14 0.26 0.25 0.25 0.25 0.25 0.2679 -9.16%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.18 1.93 3.84 3.91 4.19 2.80 1.58 10.91%
EPS 0.21 0.04 0.01 0.04 0.04 0.03 0.54 -13.05%
DPS 0.00 0.00 0.02 0.02 0.00 0.05 0.02 -
NAPS 0.0384 0.0237 0.0235 0.0231 0.0227 0.0231 0.0246 6.81%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/06/16 30/06/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.26 0.585 0.185 0.15 0.20 0.25 0.16 -
P/RPS 2.24 2.77 0.45 0.35 0.43 0.82 0.93 13.90%
P/EPS 33.33 119.39 142.31 36.59 47.62 71.43 2.71 45.00%
EY 3.00 0.84 0.70 2.73 2.10 1.40 36.88 -31.03%
DY 0.00 0.00 1.35 1.67 0.00 2.00 1.56 -
P/NAPS 1.86 2.25 0.74 0.60 0.80 1.00 0.60 18.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/08/16 14/08/15 26/11/13 28/11/12 22/11/11 26/11/10 17/11/09 -
Price 0.24 0.585 0.185 0.12 0.16 0.18 0.18 -
P/RPS 2.07 2.77 0.45 0.28 0.35 0.59 1.05 10.57%
P/EPS 30.77 119.39 142.31 29.27 38.10 51.43 3.05 40.81%
EY 3.25 0.84 0.70 3.42 2.63 1.94 32.78 -28.98%
DY 0.00 0.00 1.35 2.08 0.00 2.78 1.39 -
P/NAPS 1.71 2.25 0.74 0.48 0.64 0.72 0.67 14.88%

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