[ASAS] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 10.98%
YoY- 22.36%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,875 134,386 137,197 118,703 112,047 102,960 96,339 25.63%
PBT 36,148 40,881 42,225 35,626 32,170 31,010 32,489 7.33%
Tax -8,896 -10,706 -11,179 -9,500 -8,628 -8,178 -8,519 2.91%
NP 27,252 30,175 31,046 26,126 23,542 22,832 23,970 8.88%
-
NP to SH 27,252 30,175 31,046 26,126 23,542 22,727 23,865 9.20%
-
Tax Rate 24.61% 26.19% 26.47% 26.67% 26.82% 26.37% 26.22% -
Total Cost 108,623 104,211 106,151 92,577 88,505 80,128 72,369 30.93%
-
Net Worth 401,684 404,378 406,553 393,390 383,373 380,351 381,978 3.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,473 9,536 9,536 9,536 9,536 9,181 9,181 2.09%
Div Payout % 34.76% 31.60% 30.72% 36.50% 40.51% 40.40% 38.47% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 401,684 404,378 406,553 393,390 383,373 380,351 381,978 3.39%
NOSH 189,473 190,744 190,870 190,966 190,732 191,131 190,989 -0.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.06% 22.45% 22.63% 22.01% 21.01% 22.18% 24.88% -
ROE 6.78% 7.46% 7.64% 6.64% 6.14% 5.98% 6.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.71 70.45 71.88 62.16 58.75 53.87 50.44 26.30%
EPS 14.38 15.82 16.27 13.68 12.34 11.89 12.50 9.74%
DPS 5.00 5.00 5.00 5.00 5.00 4.80 4.81 2.60%
NAPS 2.12 2.12 2.13 2.06 2.01 1.99 2.00 3.94%
Adjusted Per Share Value based on latest NOSH - 190,966
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.23 70.45 71.93 62.23 58.74 53.98 50.51 25.62%
EPS 14.29 15.82 16.28 13.70 12.34 11.91 12.51 9.22%
DPS 4.97 5.00 5.00 5.00 5.00 4.81 4.81 2.19%
NAPS 2.1059 2.12 2.1314 2.0624 2.0099 1.994 2.0025 3.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.48 1.55 1.35 1.08 1.05 0.92 1.03 -
P/RPS 2.06 2.20 1.88 1.74 1.79 1.71 2.04 0.64%
P/EPS 10.29 9.80 8.30 7.89 8.51 7.74 8.24 15.88%
EY 9.72 10.21 12.05 12.67 11.76 12.92 12.13 -13.66%
DY 3.38 3.23 3.70 4.63 4.76 5.22 4.67 -19.30%
P/NAPS 0.70 0.73 0.63 0.52 0.52 0.46 0.52 21.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 12/11/12 14/08/12 22/05/12 24/02/12 15/11/11 15/08/11 -
Price 1.41 1.52 1.57 1.22 1.07 1.09 1.00 -
P/RPS 1.97 2.16 2.18 1.96 1.82 2.02 1.98 -0.33%
P/EPS 9.80 9.61 9.65 8.92 8.67 9.17 8.00 14.41%
EY 10.20 10.41 10.36 11.21 11.54 10.91 12.50 -12.62%
DY 3.55 3.29 3.18 4.10 4.67 4.41 4.81 -18.25%
P/NAPS 0.67 0.72 0.74 0.59 0.53 0.55 0.50 21.43%

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