[ASAS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.4%
YoY- 1922.31%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 83,782 72,820 72,949 65,155 59,133 44,270 31,377 92.58%
PBT 29,135 25,359 29,985 24,788 21,089 15,564 6,262 178.95%
Tax -7,679 -6,740 -6,997 -6,203 -5,122 -3,919 -2,487 112.18%
NP 21,456 18,619 22,988 18,585 15,967 11,645 3,775 218.82%
-
NP to SH 21,351 18,514 22,988 18,585 15,967 11,645 3,775 217.77%
-
Tax Rate 26.36% 26.58% 23.34% 25.02% 24.29% 25.18% 39.72% -
Total Cost 62,326 54,201 49,961 46,570 43,166 32,625 27,602 72.20%
-
Net Worth 373,951 354,418 364,627 356,223 353,523 348,894 342,509 6.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 9,181 9,181 - - - - - -
Div Payout % 43.00% 49.59% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 373,951 354,418 364,627 356,223 353,523 348,894 342,509 6.03%
NOSH 190,791 183,636 190,904 190,493 191,093 190,652 191,346 -0.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.61% 25.57% 31.51% 28.52% 27.00% 26.30% 12.03% -
ROE 5.71% 5.22% 6.30% 5.22% 4.52% 3.34% 1.10% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.91 39.65 38.21 34.20 30.94 23.22 16.40 92.93%
EPS 11.19 10.08 12.04 9.76 8.36 6.11 1.97 218.69%
DPS 4.81 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.93 1.91 1.87 1.85 1.83 1.79 6.24%
Adjusted Per Share Value based on latest NOSH - 190,493
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.92 38.18 38.24 34.16 31.00 23.21 16.45 92.57%
EPS 11.19 9.71 12.05 9.74 8.37 6.10 1.98 217.61%
DPS 4.81 4.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9605 1.8581 1.9116 1.8675 1.8534 1.8291 1.7956 6.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.92 0.90 0.78 0.79 0.79 0.63 0.59 -
P/RPS 2.10 2.27 2.04 2.31 2.55 2.71 3.60 -30.20%
P/EPS 8.22 8.93 6.48 8.10 9.45 10.31 29.91 -57.76%
EY 12.16 11.20 15.44 12.35 10.58 9.70 3.34 136.84%
DY 5.23 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.41 0.42 0.43 0.34 0.33 26.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 21/02/11 08/11/10 16/08/10 17/05/10 22/02/10 26/11/09 -
Price 0.95 0.97 0.90 0.75 0.77 0.65 0.62 -
P/RPS 2.16 2.45 2.36 2.19 2.49 2.80 3.78 -31.16%
P/EPS 8.49 9.62 7.47 7.69 9.22 10.64 31.43 -58.24%
EY 11.78 10.39 13.38 13.01 10.85 9.40 3.18 139.60%
DY 5.07 5.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.47 0.40 0.42 0.36 0.35 23.46%

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