[ASAS] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.86%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 38,904 41,107 42,376 44,359 47,135 45,138 43,823 -7.62%
PBT 10,137 10,899 9,912 8,797 9,138 8,148 8,146 15.67%
Tax -2,849 -3,183 -2,810 -2,429 -2,514 -2,234 -2,423 11.39%
NP 7,288 7,716 7,102 6,368 6,624 5,914 5,723 17.46%
-
NP to SH 7,288 7,716 7,102 6,368 6,624 5,914 5,723 17.46%
-
Tax Rate 28.10% 29.20% 28.35% 27.61% 27.51% 27.42% 29.74% -
Total Cost 31,616 33,391 35,274 37,991 40,511 39,224 38,100 -11.68%
-
Net Worth 335,097 335,805 332,814 331,727 336,403 333,900 331,083 0.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 9,594 9,594 9,594 9,594 5,035 -
Div Payout % - - 135.10% 150.67% 144.85% 162.24% 87.99% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 335,097 335,805 332,814 331,727 336,403 333,900 331,083 0.80%
NOSH 190,396 191,888 191,272 191,749 191,138 191,896 190,277 0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.73% 18.77% 16.76% 14.36% 14.05% 13.10% 13.06% -
ROE 2.17% 2.30% 2.13% 1.92% 1.97% 1.77% 1.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.43 21.42 22.15 23.13 24.66 23.52 23.03 -7.66%
EPS 3.83 4.02 3.71 3.32 3.47 3.08 3.01 17.40%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 2.60 -
NAPS 1.76 1.75 1.74 1.73 1.76 1.74 1.74 0.76%
Adjusted Per Share Value based on latest NOSH - 191,749
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.40 21.55 22.22 23.26 24.71 23.66 22.97 -7.59%
EPS 3.82 4.05 3.72 3.34 3.47 3.10 3.00 17.46%
DPS 0.00 0.00 5.03 5.03 5.03 5.03 2.64 -
NAPS 1.7568 1.7605 1.7448 1.7391 1.7636 1.7505 1.7357 0.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.90 1.12 1.13 1.28 0.76 0.74 0.70 -
P/RPS 4.40 5.23 5.10 5.53 3.08 3.15 3.04 27.92%
P/EPS 23.51 27.85 30.43 38.54 21.93 24.01 23.27 0.68%
EY 4.25 3.59 3.29 2.59 4.56 4.16 4.30 -0.77%
DY 0.00 0.00 4.42 3.91 6.58 6.76 3.71 -
P/NAPS 0.51 0.64 0.65 0.74 0.43 0.43 0.40 17.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 22/02/08 29/11/07 21/08/07 15/05/07 26/03/07 24/11/06 -
Price 0.84 0.98 1.07 1.00 1.10 0.70 0.71 -
P/RPS 4.11 4.57 4.83 4.32 4.46 2.98 3.08 21.18%
P/EPS 21.94 24.37 28.82 30.11 31.74 22.71 23.61 -4.76%
EY 4.56 4.10 3.47 3.32 3.15 4.40 4.24 4.96%
DY 0.00 0.00 4.67 5.00 4.55 7.14 3.66 -
P/NAPS 0.48 0.56 0.61 0.58 0.63 0.40 0.41 11.06%

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