[ASAS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.03%
YoY- 661.87%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 72,820 73,929 67,630 75,380 44,270 35,690 25,860 99.03%
PBT 25,359 27,593 22,144 19,600 15,564 8,365 3,696 259.81%
Tax -6,740 -6,678 -5,548 -4,924 -3,919 -2,574 -980 260.38%
NP 18,619 20,914 16,596 14,676 11,645 5,790 2,716 259.60%
-
NP to SH 18,389 20,914 16,596 14,676 11,645 5,790 2,716 256.64%
-
Tax Rate 26.58% 24.20% 25.05% 25.12% 25.18% 30.77% 26.52% -
Total Cost 54,201 53,014 51,034 60,704 32,625 29,900 23,144 76.07%
-
Net Worth 363,634 364,480 356,718 353,523 349,350 340,963 340,456 4.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,420 - - - - - - -
Div Payout % 51.23% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 363,634 364,480 356,718 353,523 349,350 340,963 340,456 4.47%
NOSH 188,411 190,827 190,758 191,093 190,901 190,482 191,267 -0.99%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.57% 28.29% 24.54% 19.47% 26.30% 16.22% 10.50% -
ROE 5.06% 5.74% 4.65% 4.15% 3.33% 1.70% 0.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.65 38.74 35.45 39.45 23.19 18.74 13.52 101.04%
EPS 9.76 10.96 8.70 7.68 6.10 3.04 1.42 260.23%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.87 1.85 1.83 1.79 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 191,093
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.18 38.76 35.46 39.52 23.21 18.71 13.56 99.02%
EPS 9.64 10.96 8.70 7.69 6.10 3.04 1.42 257.28%
DPS 4.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9064 1.9108 1.8701 1.8534 1.8315 1.7875 1.7849 4.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.78 0.79 0.79 0.63 0.59 0.62 -
P/RPS 2.33 2.01 2.23 2.00 2.72 3.15 4.59 -36.28%
P/EPS 9.22 7.12 9.08 10.29 10.33 19.41 43.66 -64.43%
EY 10.84 14.05 11.01 9.72 9.68 5.15 2.29 181.12%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.42 0.43 0.34 0.33 0.35 21.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 08/11/10 16/08/10 17/05/10 22/02/10 26/11/09 26/08/09 -
Price 0.97 0.90 0.75 0.77 0.65 0.62 0.57 -
P/RPS 2.51 2.32 2.12 1.95 2.80 3.31 4.22 -29.20%
P/EPS 9.94 8.21 8.62 10.03 10.66 20.39 40.14 -60.46%
EY 10.06 12.18 11.60 9.97 9.38 4.90 2.49 153.02%
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.40 0.42 0.36 0.35 0.32 34.54%

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