[ASAS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.65%
YoY- 30.47%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 38,332 42,932 38,904 41,107 42,376 44,359 47,135 -12.84%
PBT 9,307 11,873 10,137 10,899 9,912 8,797 9,138 1.22%
Tax -2,672 -3,263 -2,849 -3,183 -2,810 -2,429 -2,514 4.13%
NP 6,635 8,610 7,288 7,716 7,102 6,368 6,624 0.11%
-
NP to SH 6,635 8,610 7,288 7,716 7,102 6,368 6,624 0.11%
-
Tax Rate 28.71% 27.48% 28.10% 29.20% 28.35% 27.61% 27.51% -
Total Cost 31,697 34,322 31,616 33,391 35,274 37,991 40,511 -15.05%
-
Net Worth 326,185 339,269 335,097 335,805 332,814 331,727 336,403 -2.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 9,594 9,594 9,594 -
Div Payout % - - - - 135.10% 150.67% 144.85% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 326,185 339,269 335,097 335,805 332,814 331,727 336,403 -2.02%
NOSH 184,285 191,677 190,396 191,888 191,272 191,749 191,138 -2.39%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.31% 20.05% 18.73% 18.77% 16.76% 14.36% 14.05% -
ROE 2.03% 2.54% 2.17% 2.30% 2.13% 1.92% 1.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.80 22.40 20.43 21.42 22.15 23.13 24.66 -10.70%
EPS 3.60 4.49 3.83 4.02 3.71 3.32 3.47 2.47%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.77 1.77 1.76 1.75 1.74 1.73 1.76 0.37%
Adjusted Per Share Value based on latest NOSH - 191,888
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.10 22.51 20.40 21.55 22.22 23.26 24.71 -12.82%
EPS 3.48 4.51 3.82 4.05 3.72 3.34 3.47 0.19%
DPS 0.00 0.00 0.00 0.00 5.03 5.03 5.03 -
NAPS 1.71 1.7786 1.7568 1.7605 1.7448 1.7391 1.7636 -2.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.68 0.76 0.90 1.12 1.13 1.28 0.76 -
P/RPS 3.27 3.39 4.40 5.23 5.10 5.53 3.08 4.06%
P/EPS 18.89 16.92 23.51 27.85 30.43 38.54 21.93 -9.44%
EY 5.29 5.91 4.25 3.59 3.29 2.59 4.56 10.37%
DY 0.00 0.00 0.00 0.00 4.42 3.91 6.58 -
P/NAPS 0.38 0.43 0.51 0.64 0.65 0.74 0.43 -7.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 19/08/08 27/05/08 22/02/08 29/11/07 21/08/07 15/05/07 -
Price 0.75 0.74 0.84 0.98 1.07 1.00 1.10 -
P/RPS 3.61 3.30 4.11 4.57 4.83 4.32 4.46 -13.11%
P/EPS 20.83 16.47 21.94 24.37 28.82 30.11 31.74 -24.42%
EY 4.80 6.07 4.56 4.10 3.47 3.32 3.15 32.31%
DY 0.00 0.00 0.00 0.00 4.67 5.00 4.55 -
P/NAPS 0.42 0.42 0.48 0.56 0.61 0.58 0.63 -23.62%

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