[ASAS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.5%
YoY- -15.4%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 46,021 36,463 26,460 28,253 27,527 29,807 17,373 91.56%
PBT 16,125 12,132 5,824 8,144 9,526 8,676 4,664 128.81%
Tax -4,062 -3,042 -2,181 -1,894 -2,383 -2,170 -1,731 76.68%
NP 12,063 9,090 3,643 6,250 7,143 6,506 2,933 156.92%
-
NP to SH 12,063 9,090 3,643 6,250 7,143 6,506 2,828 163.24%
-
Tax Rate 25.19% 25.07% 37.45% 23.26% 25.02% 25.01% 37.11% -
Total Cost 33,958 27,373 22,817 22,003 20,384 23,301 14,440 76.93%
-
Net Worth 406,553 393,390 383,373 380,351 381,978 373,951 354,418 9.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,536 - - - 9,181 -
Div Payout % - - 261.78% - - - 324.68% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 406,553 393,390 383,373 380,351 381,978 373,951 354,418 9.58%
NOSH 190,870 190,966 190,732 191,131 190,989 190,791 183,636 2.61%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 26.21% 24.93% 13.77% 22.12% 25.95% 21.83% 16.88% -
ROE 2.97% 2.31% 0.95% 1.64% 1.87% 1.74% 0.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.11 19.09 13.87 14.78 14.41 15.62 9.46 86.68%
EPS 6.32 4.76 1.91 3.27 3.74 3.41 1.54 156.54%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.13 2.06 2.01 1.99 2.00 1.96 1.93 6.80%
Adjusted Per Share Value based on latest NOSH - 191,131
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.13 19.12 13.87 14.81 14.43 15.63 9.11 91.55%
EPS 6.32 4.77 1.91 3.28 3.74 3.41 1.48 163.44%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.81 -
NAPS 2.1314 2.0624 2.0099 1.994 2.0025 1.9605 1.8581 9.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.35 1.08 1.05 0.92 1.03 0.92 0.90 -
P/RPS 5.60 5.66 7.57 6.22 7.15 5.89 9.51 -29.76%
P/EPS 21.36 22.69 54.97 28.13 27.54 26.98 58.44 -48.91%
EY 4.68 4.41 1.82 3.55 3.63 3.71 1.71 95.77%
DY 0.00 0.00 4.76 0.00 0.00 0.00 5.56 -
P/NAPS 0.63 0.52 0.52 0.46 0.52 0.47 0.47 21.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 22/05/12 24/02/12 15/11/11 15/08/11 20/05/11 21/02/11 -
Price 1.57 1.22 1.07 1.09 1.00 0.95 0.97 -
P/RPS 6.51 6.39 7.71 7.37 6.94 6.08 10.25 -26.13%
P/EPS 24.84 25.63 56.02 33.33 26.74 27.86 62.99 -46.25%
EY 4.03 3.90 1.79 3.00 3.74 3.59 1.59 86.00%
DY 0.00 0.00 4.67 0.00 0.00 0.00 5.15 -
P/NAPS 0.74 0.59 0.53 0.55 0.50 0.48 0.50 29.90%

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