[ASIAPLY] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 248.87%
YoY- -41.53%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Revenue 23,235 18,468 20,291 25,781 13,640 18,658 16,937 4.78%
PBT 11,471 2,555 -2,276 473 1,237 3,852 437 62.16%
Tax -348 -965 251 252 3 -362 0 -
NP 11,123 1,590 -2,025 725 1,240 3,490 437 61.42%
-
NP to SH 11,165 1,590 -1,970 725 1,240 3,490 437 61.51%
-
Tax Rate 3.03% 37.77% - -53.28% -0.24% 9.40% 0.00% -
Total Cost 12,112 16,878 22,316 25,056 12,400 15,168 16,500 -4.47%
-
Net Worth 129,515 77,812 84,628 80,054 55,886 12,348 22,723 29.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Div - - - - - 474 437 -
Div Payout % - - - - - 13.61% 100.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Net Worth 129,515 77,812 84,628 80,054 55,886 12,348 22,723 29.36%
NOSH 797,070 457,718 445,413 333,559 303,190 94,987 87,400 38.68%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
NP Margin 47.87% 8.61% -9.98% 2.81% 9.09% 18.71% 2.58% -
ROE 8.62% 2.04% -2.33% 0.91% 2.22% 28.26% 1.92% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
RPS 3.23 4.03 4.56 7.73 4.88 19.64 19.38 -23.28%
EPS 1.55 0.35 -0.44 0.22 0.44 1.28 0.50 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.18 0.17 0.19 0.24 0.20 0.13 0.26 -5.29%
Adjusted Per Share Value based on latest NOSH - 333,559
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
RPS 2.42 1.93 2.12 2.69 1.42 1.95 1.77 4.73%
EPS 1.16 0.17 -0.21 0.08 0.13 0.36 0.05 59.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
NAPS 0.1351 0.0812 0.0883 0.0835 0.0583 0.0129 0.0237 29.37%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/03/14 -
Price 0.27 0.06 0.07 0.135 0.15 0.235 0.18 -
P/RPS 8.36 1.49 1.54 1.75 3.07 1.20 0.93 38.39%
P/EPS 17.40 17.27 -15.83 62.11 33.80 6.40 36.00 -10.19%
EY 5.75 5.79 -6.32 1.61 2.96 15.63 2.78 11.35%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.78 -
P/NAPS 1.50 0.35 0.37 0.56 0.75 1.81 0.69 12.17%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/03/14 CAGR
Date 25/02/21 28/02/20 28/02/19 28/02/18 27/02/17 25/02/16 26/05/14 -
Price 0.33 0.05 0.075 0.115 0.16 0.205 0.18 -
P/RPS 10.22 1.24 1.65 1.49 3.28 1.04 0.93 42.56%
P/EPS 21.27 14.39 -16.96 52.91 36.06 5.58 36.00 -7.49%
EY 4.70 6.95 -5.90 1.89 2.77 17.92 2.78 8.07%
DY 0.00 0.00 0.00 0.00 0.00 2.44 2.78 -
P/NAPS 1.83 0.29 0.39 0.48 0.80 1.58 0.69 15.52%

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