[ASAS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 14.93%
YoY- -24.33%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 119,228 119,680 119,360 135,875 143,901 164,968 145,852 -12.56%
PBT 32,697 31,140 28,268 36,148 46,742 56,514 48,528 -23.12%
Tax -5,929 -7,850 -7,240 -8,896 -11,366 -14,208 -12,168 -38.05%
NP 26,768 23,290 21,028 27,252 35,376 42,306 36,360 -18.45%
-
NP to SH 26,768 23,290 21,028 27,252 35,376 42,306 36,360 -18.45%
-
Tax Rate 18.13% 25.21% 25.61% 24.61% 24.32% 25.14% 25.07% -
Total Cost 92,460 96,390 98,332 108,623 108,525 122,662 109,492 -10.65%
-
Net Worth 417,931 416,165 409,512 404,581 404,660 406,641 393,390 4.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 9,542 - - - -
Div Payout % - - - 35.01% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 417,931 416,165 409,512 404,581 404,660 406,641 393,390 4.11%
NOSH 190,836 190,901 190,471 190,840 190,877 190,911 190,966 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.45% 19.46% 17.62% 20.06% 24.58% 25.64% 24.93% -
ROE 6.40% 5.60% 5.13% 6.74% 8.74% 10.40% 9.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.48 62.69 62.67 71.20 75.39 86.41 76.38 -12.52%
EPS 14.03 12.20 11.04 14.28 18.53 22.16 19.04 -18.40%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.19 2.18 2.15 2.12 2.12 2.13 2.06 4.16%
Adjusted Per Share Value based on latest NOSH - 190,746
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.51 62.74 62.58 71.23 75.44 86.49 76.46 -12.55%
EPS 14.03 12.21 11.02 14.29 18.55 22.18 19.06 -18.45%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.191 2.1818 2.1469 2.121 2.1215 2.1318 2.0624 4.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.63 1.43 1.48 1.55 1.35 1.08 -
P/RPS 2.75 2.60 2.28 2.08 2.06 1.56 1.41 56.03%
P/EPS 12.26 13.36 12.95 10.36 8.36 6.09 5.67 67.13%
EY 8.16 7.48 7.72 9.65 11.96 16.41 17.63 -40.13%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.67 0.70 0.73 0.63 0.52 32.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 19/08/13 13/05/13 20/02/13 12/11/12 14/08/12 22/05/12 -
Price 1.71 1.72 1.70 1.41 1.52 1.57 1.22 -
P/RPS 2.74 2.74 2.71 1.98 2.02 1.82 1.60 43.09%
P/EPS 12.19 14.10 15.40 9.87 8.20 7.08 6.41 53.43%
EY 8.20 7.09 6.49 10.13 12.19 14.11 15.61 -34.87%
DY 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.79 0.67 0.72 0.74 0.59 20.43%

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