[ASAS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.43%
YoY- 33.33%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 59,840 29,840 135,875 107,926 82,484 36,463 112,047 -34.19%
PBT 15,570 7,067 36,148 35,057 28,257 12,132 32,170 -38.38%
Tax -3,925 -1,810 -8,896 -8,525 -7,104 -3,042 -8,628 -40.87%
NP 11,645 5,257 27,252 26,532 21,153 9,090 23,542 -37.48%
-
NP to SH 11,645 5,257 27,252 26,532 21,153 9,090 23,542 -37.48%
-
Tax Rate 25.21% 25.61% 24.61% 24.32% 25.14% 25.07% 26.82% -
Total Cost 48,195 24,583 108,623 81,394 61,331 27,373 88,505 -33.34%
-
Net Worth 416,165 409,512 404,581 404,660 406,641 393,390 383,463 5.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 9,542 - - - 9,538 -
Div Payout % - - 35.01% - - - 40.52% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 416,165 409,512 404,581 404,660 406,641 393,390 383,463 5.61%
NOSH 190,901 190,471 190,840 190,877 190,911 190,966 190,777 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.46% 17.62% 20.06% 24.58% 25.64% 24.93% 21.01% -
ROE 2.80% 1.28% 6.74% 6.56% 5.20% 2.31% 6.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.35 15.67 71.20 56.54 43.21 19.09 58.73 -34.22%
EPS 6.10 2.76 14.28 13.90 11.08 4.76 12.34 -37.50%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.18 2.15 2.12 2.12 2.13 2.06 2.01 5.56%
Adjusted Per Share Value based on latest NOSH - 190,744
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.37 15.64 71.23 56.58 43.24 19.12 58.74 -34.20%
EPS 6.10 2.76 14.29 13.91 11.09 4.77 12.34 -37.50%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.1818 2.1469 2.121 2.1215 2.1318 2.0624 2.0103 5.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.63 1.43 1.48 1.55 1.35 1.08 1.05 -
P/RPS 5.20 9.13 2.08 2.74 3.12 5.66 1.79 103.72%
P/EPS 26.72 51.81 10.36 11.15 12.18 22.69 8.51 114.57%
EY 3.74 1.93 9.65 8.97 8.21 4.41 11.75 -53.41%
DY 0.00 0.00 3.38 0.00 0.00 0.00 4.76 -
P/NAPS 0.75 0.67 0.70 0.73 0.63 0.52 0.52 27.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 13/05/13 20/02/13 12/11/12 14/08/12 22/05/12 24/02/12 -
Price 1.72 1.70 1.41 1.52 1.57 1.22 1.07 -
P/RPS 5.49 10.85 1.98 2.69 3.63 6.39 1.82 108.91%
P/EPS 28.20 61.59 9.87 10.94 14.17 25.63 8.67 119.68%
EY 3.55 1.62 10.13 9.14 7.06 3.90 11.53 -54.43%
DY 0.00 0.00 3.55 0.00 0.00 0.00 4.67 -
P/NAPS 0.79 0.79 0.67 0.72 0.74 0.59 0.53 30.51%

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