[ASAS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -12.08%
YoY- 57.91%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 114,116 114,668 119,228 72,820 73,929 67,630 75,380 31.81%
PBT 35,128 36,404 34,704 25,359 27,593 22,144 19,600 47.49%
Tax -8,596 -9,106 -8,680 -6,740 -6,678 -5,548 -4,924 44.93%
NP 26,532 27,298 26,024 18,619 20,914 16,596 14,676 48.34%
-
NP to SH 26,532 27,298 26,024 18,389 20,914 16,596 14,676 48.34%
-
Tax Rate 24.47% 25.01% 25.01% 26.58% 24.20% 25.05% 25.12% -
Total Cost 87,584 87,370 93,204 54,201 53,014 51,034 60,704 27.65%
-
Net Worth 379,664 381,790 373,951 363,634 364,480 356,718 353,523 4.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,420 - - - -
Div Payout % - - - 51.23% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 379,664 381,790 373,951 363,634 364,480 356,718 353,523 4.86%
NOSH 190,786 190,895 190,791 188,411 190,827 190,758 191,093 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 23.25% 23.81% 21.83% 25.57% 28.29% 24.54% 19.47% -
ROE 6.99% 7.15% 6.96% 5.06% 5.74% 4.65% 4.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.81 60.07 62.49 38.65 38.74 35.45 39.45 31.93%
EPS 13.91 14.30 13.64 9.76 10.96 8.70 7.68 48.53%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.99 2.00 1.96 1.93 1.91 1.87 1.85 4.97%
Adjusted Per Share Value based on latest NOSH - 183,636
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.83 60.12 62.51 38.18 38.76 35.46 39.52 31.81%
EPS 13.91 14.31 13.64 9.64 10.96 8.70 7.69 48.40%
DPS 0.00 0.00 0.00 4.94 0.00 0.00 0.00 -
NAPS 1.9904 2.0016 1.9605 1.9064 1.9108 1.8701 1.8534 4.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.92 1.03 0.92 0.90 0.78 0.79 0.79 -
P/RPS 1.54 1.71 1.47 2.33 2.01 2.23 2.00 -15.97%
P/EPS 6.62 7.20 6.74 9.22 7.12 9.08 10.29 -25.45%
EY 15.12 13.88 14.83 10.84 14.05 11.01 9.72 34.21%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.47 0.47 0.41 0.42 0.43 4.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 15/08/11 20/05/11 21/02/11 08/11/10 16/08/10 17/05/10 -
Price 1.09 1.00 0.95 0.97 0.90 0.75 0.77 -
P/RPS 1.82 1.66 1.52 2.51 2.32 2.12 1.95 -4.49%
P/EPS 7.84 6.99 6.96 9.94 8.21 8.62 10.03 -15.13%
EY 12.76 14.30 14.36 10.06 12.18 11.60 9.97 17.86%
DY 0.00 0.00 0.00 5.15 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.48 0.50 0.47 0.40 0.42 19.67%

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