[ASAS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -64.62%
YoY- 77.32%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 112,047 85,587 57,334 29,807 72,820 55,447 33,815 121.77%
PBT 32,170 26,346 18,202 8,676 25,359 20,695 11,072 103.22%
Tax -8,628 -6,447 -4,553 -2,170 -6,740 -5,009 -2,774 112.63%
NP 23,542 19,899 13,649 6,506 18,619 15,686 8,298 100.02%
-
NP to SH 23,542 19,899 13,649 6,506 18,389 15,686 8,298 100.02%
-
Tax Rate 26.82% 24.47% 25.01% 25.01% 26.58% 24.20% 25.05% -
Total Cost 88,505 65,688 43,685 23,301 54,201 39,761 25,517 128.61%
-
Net Worth 383,463 379,664 381,790 373,951 363,634 364,480 356,718 4.92%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,538 - - - 9,420 - - -
Div Payout % 40.52% - - - 51.23% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 383,463 379,664 381,790 373,951 363,634 364,480 356,718 4.92%
NOSH 190,777 190,786 190,895 190,791 188,411 190,827 190,758 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.01% 23.25% 23.81% 21.83% 25.57% 28.29% 24.54% -
ROE 6.14% 5.24% 3.58% 1.74% 5.06% 4.30% 2.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.73 44.86 30.03 15.62 38.65 29.06 17.73 121.72%
EPS 12.34 10.43 7.15 3.41 9.76 8.22 4.35 100.01%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.01 1.99 2.00 1.96 1.93 1.91 1.87 4.91%
Adjusted Per Share Value based on latest NOSH - 190,791
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.74 44.87 30.06 15.63 38.18 29.07 17.73 121.75%
EPS 12.34 10.43 7.16 3.41 9.64 8.22 4.35 100.01%
DPS 5.00 0.00 0.00 0.00 4.94 0.00 0.00 -
NAPS 2.0103 1.9904 2.0016 1.9605 1.9064 1.9108 1.8701 4.92%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.05 0.92 1.03 0.92 0.90 0.78 0.79 -
P/RPS 1.79 2.05 3.43 5.89 2.33 2.68 4.46 -45.49%
P/EPS 8.51 8.82 14.41 26.98 9.22 9.49 18.16 -39.58%
EY 11.75 11.34 6.94 3.71 10.84 10.54 5.51 65.44%
DY 4.76 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.47 0.47 0.41 0.42 15.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 15/11/11 15/08/11 20/05/11 21/02/11 08/11/10 16/08/10 -
Price 1.07 1.09 1.00 0.95 0.97 0.90 0.75 -
P/RPS 1.82 2.43 3.33 6.08 2.51 3.10 4.23 -42.91%
P/EPS 8.67 10.45 13.99 27.86 9.94 10.95 17.24 -36.68%
EY 11.53 9.57 7.15 3.59 10.06 9.13 5.80 57.90%
DY 4.67 0.00 0.00 0.00 5.15 0.00 0.00 -
P/NAPS 0.53 0.55 0.50 0.48 0.50 0.47 0.40 20.57%

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