[ASIAPLY] YoY 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- 7440.0%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
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 14,000 19,599 14,871 20,359 19,873 16,881 9,614 5.72%
PBT 1,260 856 182 463 196 -1,255 185 32.85%
Tax -434 -253 -76 -86 0 0 0 -
NP 826 603 106 377 196 -1,255 185 24.80%
-
NP to SH 826 603 106 377 196 -1,255 185 24.80%
-
Tax Rate 34.44% 29.56% 41.76% 18.57% 0.00% - 0.00% -
Total Cost 13,174 18,996 14,765 19,982 19,677 18,136 9,429 5.07%
-
Net Worth 48,859 0 22,966 21,918 22,272 21,062 23,565 11.40%
Dividend
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 219 222 - 220 -
Div Payout % - - - 58.14% 113.64% - 119.05% -
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 22,966 21,918 22,272 21,062 23,565 11.40%
NOSH 303,190 87,468 88,333 87,674 89,090 87,762 88,095 20.08%
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 5.90% 3.08% 0.71% 1.85% 0.99% -7.43% 1.92% -
ROE 1.69% 0.00% 0.46% 1.72% 0.88% -5.96% 0.79% -
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 5.16 22.41 16.84 23.22 22.31 19.23 10.91 -10.49%
EPS 0.30 0.69 0.12 0.43 0.22 -1.43 0.21 5.42%
DPS 0.00 0.00 0.00 0.25 0.25 0.00 0.25 -
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 1.46 2.04 1.55 2.12 2.07 1.76 1.00 5.76%
EPS 0.09 0.06 0.01 0.04 0.02 -0.13 0.02 24.94%
DPS 0.00 0.00 0.00 0.02 0.02 0.00 0.02 -
NAPS 0.051 0.00 0.024 0.0229 0.0232 0.022 0.0246 11.39%
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 4.17 2.92 1.04 0.47 0.63 0.94 1.83 12.97%
P/EPS 70.65 95.01 145.83 25.58 63.64 -12.59 95.24 -4.32%
EY 1.42 1.05 0.69 3.91 1.57 -7.94 1.05 4.57%
DY 0.00 0.00 0.00 2.27 1.79 0.00 1.25 -
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 2.91 1.23 0.98 0.56 0.72 1.30 2.02 5.55%
P/EPS 49.29 39.89 137.50 30.23 72.73 -17.48 104.76 -10.56%
EY 2.03 2.51 0.73 3.31 1.38 -5.72 0.95 11.90%
DY 0.00 0.00 0.00 1.92 1.56 0.00 1.14 -
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