[ASAS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 37.11%
YoY- 805.16%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 72,820 72,949 65,155 59,133 44,270 31,377 23,853 110.01%
PBT 25,359 29,985 24,788 21,089 15,564 6,262 2,331 388.84%
Tax -6,740 -6,997 -6,203 -5,122 -3,919 -2,487 -1,412 182.69%
NP 18,619 22,988 18,585 15,967 11,645 3,775 919 639.11%
-
NP to SH 18,514 22,988 18,585 15,967 11,645 3,775 919 636.34%
-
Tax Rate 26.58% 23.34% 25.02% 24.29% 25.18% 39.72% 60.57% -
Total Cost 54,201 49,961 46,570 43,166 32,625 27,602 22,934 77.14%
-
Net Worth 354,418 364,627 356,223 353,523 348,894 342,509 340,912 2.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,181 - - - - - - -
Div Payout % 49.59% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 354,418 364,627 356,223 353,523 348,894 342,509 340,912 2.61%
NOSH 183,636 190,904 190,493 191,093 190,652 191,346 191,523 -2.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.57% 31.51% 28.52% 27.00% 26.30% 12.03% 3.85% -
ROE 5.22% 6.30% 5.22% 4.52% 3.34% 1.10% 0.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.65 38.21 34.20 30.94 23.22 16.40 12.45 116.00%
EPS 10.08 12.04 9.76 8.36 6.11 1.97 0.48 656.95%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.87 1.85 1.83 1.79 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 191,093
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.18 38.24 34.16 31.00 23.21 16.45 12.51 109.97%
EPS 9.71 12.05 9.74 8.37 6.10 1.98 0.48 638.36%
DPS 4.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8581 1.9116 1.8675 1.8534 1.8291 1.7956 1.7873 2.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.78 0.79 0.79 0.63 0.59 0.62 -
P/RPS 2.27 2.04 2.31 2.55 2.71 3.60 4.98 -40.68%
P/EPS 8.93 6.48 8.10 9.45 10.31 29.91 129.21 -83.07%
EY 11.20 15.44 12.35 10.58 9.70 3.34 0.77 492.97%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.42 0.43 0.34 0.33 0.35 21.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 08/11/10 16/08/10 17/05/10 22/02/10 26/11/09 26/08/09 -
Price 0.97 0.90 0.75 0.77 0.65 0.62 0.57 -
P/RPS 2.45 2.36 2.19 2.49 2.80 3.78 4.58 -34.02%
P/EPS 9.62 7.47 7.69 9.22 10.64 31.43 118.79 -81.19%
EY 10.39 13.38 13.01 10.85 9.40 3.18 0.84 432.39%
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.40 0.42 0.36 0.35 0.32 34.54%

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