[ASIAPLY] YoY TTM 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- 26.16%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 63,171 77,566 71,562 77,619 78,331 55,016 24,887 14.78%
PBT 8,355 2,035 1,148 1,214 604 -909 8,665 -0.53%
Tax -1,989 -617 -295 -341 0 -1,351 -413 26.20%
NP 6,366 1,418 853 873 604 -2,260 8,252 -3.76%
-
NP to SH 6,366 1,418 853 873 604 -2,260 8,252 -3.76%
-
Tax Rate 23.81% 30.32% 25.70% 28.09% 0.00% - 4.77% -
Total Cost 56,805 76,148 70,709 76,746 77,727 57,276 16,635 19.94%
-
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 474 434 427 440 222 211 439 1.14%
Div Payout % 7.46% 30.67% 50.07% 50.50% 36.88% 0.00% 5.33% -
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 271,443 87,468 88,333 87,674 89,090 87,762 88,095 18.13%
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 10.08% 1.83% 1.19% 1.12% 0.77% -4.11% 33.16% -
ROE 13.03% 0.00% 3.71% 3.98% 2.71% -10.73% 35.02% -
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 23.27 88.68 81.01 88.53 87.92 62.69 28.25 -2.83%
EPS 2.35 1.62 0.97 1.00 0.68 -2.58 9.37 -18.51%
DPS 0.17 0.50 0.48 0.50 0.25 0.24 0.50 -14.76%
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 6.58 8.07 7.45 8.08 8.15 5.73 2.59 14.80%
EPS 0.66 0.15 0.09 0.09 0.06 -0.24 0.86 -3.84%
DPS 0.05 0.05 0.04 0.05 0.02 0.02 0.05 0.00%
NAPS 0.0509 0.00 0.0239 0.0228 0.0232 0.0219 0.0245 11.43%
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 0.92 0.74 0.22 0.12 0.16 0.29 0.71 3.91%
P/EPS 9.17 40.40 18.12 11.05 20.65 -6.99 2.14 24.04%
EY 10.91 2.48 5.52 9.05 4.84 -14.31 46.84 -19.40%
DY 0.81 0.76 2.76 4.57 1.79 1.34 2.50 -15.36%
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 0.64 0.31 0.20 0.15 0.18 0.40 0.78 -2.88%
P/EPS 6.40 16.96 17.09 13.06 23.60 -9.71 2.35 15.99%
EY 15.63 5.90 5.85 7.66 4.24 -10.30 42.58 -13.79%
DY 1.17 1.81 2.93 3.87 1.56 0.96 2.27 -9.34%
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