[ASAS] QoQ Cumulative 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- 17.23%
YoY- 57.91%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 85,587 57,334 29,807 72,820 55,447 33,815 18,845 173.99%
PBT 26,346 18,202 8,676 25,359 20,695 11,072 4,900 206.59%
Tax -6,447 -4,553 -2,170 -6,740 -5,009 -2,774 -1,231 201.27%
NP 19,899 13,649 6,506 18,619 15,686 8,298 3,669 208.37%
-
NP to SH 19,899 13,649 6,506 18,389 15,686 8,298 3,669 208.37%
-
Tax Rate 24.47% 25.01% 25.01% 26.58% 24.20% 25.05% 25.12% -
Total Cost 65,688 43,685 23,301 54,201 39,761 25,517 15,176 165.35%
-
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 5.24% 3.58% 1.74% 5.06% 4.30% 2.33% 1.04% -
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 44.86 30.03 15.62 38.65 29.06 17.73 9.86 174.31%
EPS 10.43 7.15 3.41 9.76 8.22 4.35 1.92 208.70%
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 44.87 30.06 15.63 38.18 29.07 17.73 9.88 173.98%
EPS 10.43 7.16 3.41 9.64 8.22 4.35 1.92 208.70%
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 2.05 3.43 5.89 2.33 2.68 4.46 8.01 -59.65%
P/EPS 8.82 14.41 26.98 9.22 9.49 18.16 41.15 -64.15%
EY 11.34 6.94 3.71 10.84 10.54 5.51 2.43 178.99%
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 2.43 3.33 6.08 2.51 3.10 4.23 7.81 -54.05%
P/EPS 10.45 13.99 27.86 9.94 10.95 17.24 40.10 -59.16%
EY 9.57 7.15 3.59 10.06 9.13 5.80 2.49 145.16%
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