[ASAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 54.45%
YoY- 39.72%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,875 143,901 164,968 145,852 112,047 114,116 114,668 11.92%
PBT 36,148 46,742 56,514 48,528 32,170 35,128 36,404 -0.46%
Tax -8,896 -11,366 -14,208 -12,168 -8,628 -8,596 -9,106 -1.53%
NP 27,252 35,376 42,306 36,360 23,542 26,532 27,298 -0.11%
-
NP to SH 27,252 35,376 42,306 36,360 23,542 26,532 27,298 -0.11%
-
Tax Rate 24.61% 24.32% 25.14% 25.07% 26.82% 24.47% 25.01% -
Total Cost 108,623 108,525 122,662 109,492 88,505 87,584 87,370 15.54%
-
Net Worth 404,581 404,660 406,641 393,390 383,463 379,664 381,790 3.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,542 - - - 9,538 - - -
Div Payout % 35.01% - - - 40.52% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 404,581 404,660 406,641 393,390 383,463 379,664 381,790 3.92%
NOSH 190,840 190,877 190,911 190,966 190,777 190,786 190,895 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.06% 24.58% 25.64% 24.93% 21.01% 23.25% 23.81% -
ROE 6.74% 8.74% 10.40% 9.24% 6.14% 6.99% 7.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.20 75.39 86.41 76.38 58.73 59.81 60.07 11.94%
EPS 14.28 18.53 22.16 19.04 12.34 13.91 14.30 -0.09%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.12 2.12 2.13 2.06 2.01 1.99 2.00 3.94%
Adjusted Per Share Value based on latest NOSH - 190,966
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.23 75.44 86.49 76.46 58.74 59.83 60.12 11.91%
EPS 14.29 18.55 22.18 19.06 12.34 13.91 14.31 -0.09%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.121 2.1215 2.1318 2.0624 2.0103 1.9904 2.0016 3.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.48 1.55 1.35 1.08 1.05 0.92 1.03 -
P/RPS 2.08 2.06 1.56 1.41 1.79 1.54 1.71 13.88%
P/EPS 10.36 8.36 6.09 5.67 8.51 6.62 7.20 27.31%
EY 9.65 11.96 16.41 17.63 11.75 15.12 13.88 -21.43%
DY 3.38 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.70 0.73 0.63 0.52 0.52 0.46 0.52 21.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 12/11/12 14/08/12 22/05/12 24/02/12 15/11/11 15/08/11 -
Price 1.41 1.52 1.57 1.22 1.07 1.09 1.00 -
P/RPS 1.98 2.02 1.82 1.60 1.82 1.82 1.66 12.41%
P/EPS 9.87 8.20 7.08 6.41 8.67 7.84 6.99 25.73%
EY 10.13 12.19 14.11 15.61 11.53 12.76 14.30 -20.45%
DY 3.55 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.67 0.72 0.74 0.59 0.53 0.55 0.50 21.43%

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