[ASAS] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.76%
YoY- 96.01%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 61,604 60,121 53,785 42,085 31,085 21,310 21,831 99.31%
PBT 18,407 20,882 19,405 16,317 13,775 9,449 9,548 54.71%
Tax -5,334 -5,298 -4,838 -3,553 -2,843 -1,334 -1,473 135.26%
NP 13,073 15,584 14,567 12,764 10,932 8,115 8,075 37.75%
-
NP to SH 13,073 15,584 14,567 12,764 10,932 8,115 8,075 37.75%
-
Tax Rate 28.98% 25.37% 24.93% 21.77% 20.64% 14.12% 15.43% -
Total Cost 48,531 44,537 39,218 29,321 20,153 13,195 13,756 131.21%
-
Net Worth 327,037 324,854 322,574 317,027 319,739 315,589 313,201 2.91%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 57 57 57 57 - - - -
Div Payout % 0.44% 0.37% 0.39% 0.45% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 327,037 324,854 322,574 317,027 319,739 315,589 313,201 2.91%
NOSH 191,249 191,090 192,008 190,980 191,460 192,432 192,148 -0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.22% 25.92% 27.08% 30.33% 35.17% 38.08% 36.99% -
ROE 4.00% 4.80% 4.52% 4.03% 3.42% 2.57% 2.58% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.21 31.46 28.01 22.04 16.24 11.07 11.36 99.94%
EPS 6.84 8.16 7.59 6.68 5.71 4.22 4.20 38.29%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.68 1.66 1.67 1.64 1.63 3.23%
Adjusted Per Share Value based on latest NOSH - 190,980
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.30 31.52 28.20 22.06 16.30 11.17 11.45 99.27%
EPS 6.85 8.17 7.64 6.69 5.73 4.25 4.23 37.77%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.7145 1.7031 1.6911 1.662 1.6763 1.6545 1.642 2.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.97 1.08 1.17 0.96 0.62 0.58 0.46 -
P/RPS 3.01 3.43 4.18 4.36 3.82 5.24 4.05 -17.90%
P/EPS 14.19 13.24 15.42 14.36 10.86 13.75 10.95 18.80%
EY 7.05 7.55 6.48 6.96 9.21 7.27 9.14 -15.85%
DY 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.58 0.37 0.35 0.28 60.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 17/08/04 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 -
Price 0.90 1.00 1.09 1.00 0.98 0.64 0.50 -
P/RPS 2.79 3.18 3.89 4.54 6.04 5.78 4.40 -26.13%
P/EPS 13.17 12.26 14.37 14.96 17.16 15.18 11.90 6.97%
EY 7.60 8.16 6.96 6.68 5.83 6.59 8.40 -6.43%
DY 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.65 0.60 0.59 0.39 0.31 42.84%

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