[ASAS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

26-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 3.34%

YoY- -21.53%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	42,376	44,359	47,135	45,138	43,823	40,183	38,712	6.20%
YoY %	-4.47%	-5.89%	4.42%	3.00%	9.06%	3.80%	-	-
Horiz. %	109.46%	114.59%	121.76%	116.60%	113.20%	103.80%	100.00%	-
PBT	9,912	8,797	9,138	8,148	8,146	8,774	9,375	3.77%
YoY %	12.67%	-3.73%	12.15%	0.02%	-7.16%	-6.41%	-	-
Horiz. %	105.73%	93.83%	97.47%	86.91%	86.89%	93.59%	100.00%	-
Tax	-2,810	-2,429	-2,514	-2,234	-2,423	-2,559	-2,497	8.18%
YoY %	-15.69%	3.38%	-12.53%	7.80%	5.31%	-2.48%	-	-
Horiz. %	112.54%	97.28%	100.68%	89.47%	97.04%	102.48%	100.00%	-
NP	7,102	6,368	6,624	5,914	5,723	6,215	6,878	2.15%
YoY %	11.53%	-3.86%	12.01%	3.34%	-7.92%	-9.64%	-	-
Horiz. %	103.26%	92.59%	96.31%	85.98%	83.21%	90.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,102	6,368	6,624	5,914	5,723	6,215	6,878	2.15%
YoY %	11.53%	-3.86%	12.01%	3.34%	-7.92%	-9.64%	-	-
Horiz. %	103.26%	92.59%	96.31%	85.98%	83.21%	90.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.35%	27.61%	27.51%	27.42%	29.74%	29.17%	26.63%	-
YoY %	2.68%	0.36%	0.33%	-7.80%	1.95%	9.54%	-	-
Horiz. %	106.46%	103.68%	103.30%	102.97%	111.68%	109.54%	100.00%	-
Total Cost	35,274	37,991	40,511	39,224	38,100	33,968	31,834	7.07%
YoY %	-7.15%	-6.22%	3.28%	2.95%	12.16%	6.70%	-	-
Horiz. %	110.81%	119.34%	127.26%	123.21%	119.68%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,814	331,727	336,403	333,900	331,083	332,978	333,924	-0.22%
YoY %	0.33%	-1.39%	0.75%	0.85%	-0.57%	-0.28%	-	-
Horiz. %	99.67%	99.34%	100.74%	99.99%	99.15%	99.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	9,594	9,594	9,594	9,594	5,035	5,035	5,035	53.63%
YoY %	0.00%	0.00%	0.00%	90.55%	0.00%	0.00%	-	-
Horiz. %	190.55%	190.55%	190.55%	190.55%	100.00%	100.00%	100.00%	-
Div Payout %	135.10%	150.67%	144.85%	162.24%	87.99%	81.03%	73.22%	-
YoY %	-10.33%	4.02%	-10.72%	84.38%	8.59%	10.67%	-	-
Horiz. %	184.51%	205.78%	197.83%	221.58%	120.17%	110.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	332,814	331,727	336,403	333,900	331,083	332,978	333,924	-0.22%
YoY %	0.33%	-1.39%	0.75%	0.85%	-0.57%	-0.28%	-	-
Horiz. %	99.67%	99.34%	100.74%	99.99%	99.15%	99.72%	100.00%	-
NOSH	191,272	191,749	191,138	191,896	190,277	192,473	190,813	0.16%
YoY %	-0.25%	0.32%	-0.40%	0.85%	-1.14%	0.87%	-	-
Horiz. %	100.24%	100.49%	100.17%	100.57%	99.72%	100.87%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	16.76%	14.36%	14.05%	13.10%	13.06%	15.47%	17.77%	-
YoY %	16.71%	2.21%	7.25%	0.31%	-15.58%	-12.94%	-	-
Horiz. %	94.32%	80.81%	79.07%	73.72%	73.49%	87.06%	100.00%	-
ROE	2.13%	1.92%	1.97%	1.77%	1.73%	1.87%	2.06%	-
YoY %	10.94%	-2.54%	11.30%	2.31%	-7.49%	-9.22%	-	-
Horiz. %	103.40%	93.20%	95.63%	85.92%	83.98%	90.78%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	22.15	23.13	24.66	23.52	23.03	20.88	20.29	6.01%
YoY %	-4.24%	-6.20%	4.85%	2.13%	10.30%	2.91%	-	-
Horiz. %	109.17%	114.00%	121.54%	115.92%	113.50%	102.91%	100.00%	-
EPS	3.71	3.32	3.47	3.08	3.01	3.23	3.60	2.02%
YoY %	11.75%	-4.32%	12.66%	2.33%	-6.81%	-10.28%	-	-
Horiz. %	103.06%	92.22%	96.39%	85.56%	83.61%	89.72%	100.00%	-
DPS	5.00	5.00	5.00	5.00	2.60	2.60	2.60	54.58%
YoY %	0.00%	0.00%	0.00%	92.31%	0.00%	0.00%	-	-
Horiz. %	192.31%	192.31%	192.31%	192.31%	100.00%	100.00%	100.00%	-
NAPS	1.74	1.73	1.76	1.74	1.74	1.73	1.75	-0.38%
YoY %	0.58%	-1.70%	1.15%	0.00%	0.58%	-1.14%	-	-
Horiz. %	99.43%	98.86%	100.57%	99.43%	99.43%	98.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 191,896
RPS	22.22	23.26	24.71	23.66	22.97	21.07	20.29	6.23%
YoY %	-4.47%	-5.87%	4.44%	3.00%	9.02%	3.84%	-	-
Horiz. %	109.51%	114.64%	121.78%	116.61%	113.21%	103.84%	100.00%	-
EPS	3.72	3.34	3.47	3.10	3.00	3.26	3.61	2.01%
YoY %	11.38%	-3.75%	11.94%	3.33%	-7.98%	-9.70%	-	-
Horiz. %	103.05%	92.52%	96.12%	85.87%	83.10%	90.30%	100.00%	-
DPS	5.03	5.03	5.03	5.03	2.64	2.64	2.64	53.62%
YoY %	0.00%	0.00%	0.00%	90.53%	0.00%	0.00%	-	-
Horiz. %	190.53%	190.53%	190.53%	190.53%	100.00%	100.00%	100.00%	-
NAPS	1.7448	1.7391	1.7636	1.7505	1.7357	1.7457	1.7506	-0.22%
YoY %	0.33%	-1.39%	0.75%	0.85%	-0.57%	-0.28%	-	-
Horiz. %	99.67%	99.34%	100.74%	99.99%	99.15%	99.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.13	1.28	0.76	0.74	0.70	0.71	0.69	-
P/RPS	5.10	5.53	3.08	3.15	3.04	3.40	3.40	31.00%
YoY %	-7.78%	79.55%	-2.22%	3.62%	-10.59%	0.00%	-	-
Horiz. %	150.00%	162.65%	90.59%	92.65%	89.41%	100.00%	100.00%	-
P/EPS	30.43	38.54	21.93	24.01	23.27	21.99	19.14	36.18%
YoY %	-21.04%	75.74%	-8.66%	3.18%	5.82%	14.89%	-	-
Horiz. %	158.99%	201.36%	114.58%	125.44%	121.58%	114.89%	100.00%	-
EY	3.29	2.59	4.56	4.16	4.30	4.55	5.22	-26.46%
YoY %	27.03%	-43.20%	9.62%	-3.26%	-5.49%	-12.84%	-	-
Horiz. %	63.03%	49.62%	87.36%	79.69%	82.38%	87.16%	100.00%	-
DY	4.42	3.91	6.58	6.76	3.71	3.66	3.77	11.17%
YoY %	13.04%	-40.58%	-2.66%	82.21%	1.37%	-2.92%	-	-
Horiz. %	117.24%	103.71%	174.54%	179.31%	98.41%	97.08%	100.00%	-
P/NAPS	0.65	0.74	0.43	0.43	0.40	0.41	0.39	40.52%
YoY %	-12.16%	72.09%	0.00%	7.50%	-2.44%	5.13%	-	-
Horiz. %	166.67%	189.74%	110.26%	110.26%	102.56%	105.13%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	21/08/07	15/05/07	26/03/07	24/11/06	22/08/06	19/05/06	-
Price	1.07	1.00	1.10	0.70	0.71	0.70	0.76	-
P/RPS	4.83	4.32	4.46	2.98	3.08	3.35	3.75	18.36%
YoY %	11.81%	-3.14%	49.66%	-3.25%	-8.06%	-10.67%	-	-
Horiz. %	128.80%	115.20%	118.93%	79.47%	82.13%	89.33%	100.00%	-
P/EPS	28.82	30.11	31.74	22.71	23.61	21.68	21.08	23.15%
YoY %	-4.28%	-5.14%	39.76%	-3.81%	8.90%	2.85%	-	-
Horiz. %	136.72%	142.84%	150.57%	107.73%	112.00%	102.85%	100.00%	-
EY	3.47	3.32	3.15	4.40	4.24	4.61	4.74	-18.75%
YoY %	4.52%	5.40%	-28.41%	3.77%	-8.03%	-2.74%	-	-
Horiz. %	73.21%	70.04%	66.46%	92.83%	89.45%	97.26%	100.00%	-
DY	4.67	5.00	4.55	7.14	3.66	3.71	3.42	23.05%
YoY %	-6.60%	9.89%	-36.27%	95.08%	-1.35%	8.48%	-	-
Horiz. %	136.55%	146.20%	133.04%	208.77%	107.02%	108.48%	100.00%	-
P/NAPS	0.61	0.58	0.63	0.40	0.41	0.40	0.43	26.22%
YoY %	5.17%	-7.94%	57.50%	-2.44%	2.50%	-6.98%	-	-
Horiz. %	141.86%	134.88%	146.51%	93.02%	95.35%	93.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos