[ASAS] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 57.91%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 135,875 112,047 72,820 44,270 33,671 41,107 45,138 20.14%
PBT 36,148 32,170 25,359 15,564 6,778 10,899 8,148 28.15%
Tax -8,896 -8,628 -6,740 -3,919 -2,438 -3,183 -2,234 25.87%
NP 27,252 23,542 18,619 11,645 4,340 7,716 5,914 28.96%
-
NP to SH 27,252 23,542 18,389 11,645 4,340 7,716 5,914 28.96%
-
Tax Rate 24.61% 26.82% 26.58% 25.18% 35.97% 29.20% 27.42% -
Total Cost 108,623 88,505 54,201 32,625 29,331 33,391 39,224 18.48%
-
Net Worth 404,581 383,463 363,634 349,350 338,405 335,062 333,021 3.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,542 9,538 9,420 - - - 9,569 -0.04%
Div Payout % 35.01% 40.52% 51.23% - - - 161.81% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 404,581 383,463 363,634 349,350 338,405 335,062 333,021 3.29%
NOSH 190,840 190,777 188,411 190,901 191,189 191,464 191,391 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.06% 21.01% 25.57% 26.30% 12.89% 18.77% 13.10% -
ROE 6.74% 6.14% 5.06% 3.33% 1.28% 2.30% 1.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.20 58.73 38.65 23.19 17.61 21.47 23.58 20.20%
EPS 14.28 12.34 9.76 6.10 2.27 4.03 3.09 29.03%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 5.00 0.00%
NAPS 2.12 2.01 1.93 1.83 1.77 1.75 1.74 3.34%
Adjusted Per Share Value based on latest NOSH - 183,636
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.23 58.74 38.18 23.21 17.65 21.55 23.66 20.14%
EPS 14.29 12.34 9.64 6.10 2.28 4.05 3.10 28.97%
DPS 5.00 5.00 4.94 0.00 0.00 0.00 5.02 -0.06%
NAPS 2.121 2.0103 1.9064 1.8315 1.7741 1.7566 1.7459 3.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.48 1.05 0.90 0.63 0.60 1.12 0.74 -
P/RPS 2.08 1.79 2.33 2.72 3.41 5.22 3.14 -6.62%
P/EPS 10.36 8.51 9.22 10.33 26.43 27.79 23.95 -13.02%
EY 9.65 11.75 10.84 9.68 3.78 3.60 4.18 14.94%
DY 3.38 4.76 5.56 0.00 0.00 0.00 6.76 -10.90%
P/NAPS 0.70 0.52 0.47 0.34 0.34 0.64 0.43 8.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 24/02/12 21/02/11 22/02/10 26/02/09 22/02/08 26/03/07 -
Price 1.41 1.07 0.97 0.65 0.60 0.98 0.70 -
P/RPS 1.98 1.82 2.51 2.80 3.41 4.56 2.97 -6.52%
P/EPS 9.87 8.67 9.94 10.66 26.43 24.32 22.65 -12.91%
EY 10.13 11.53 10.06 9.38 3.78 4.11 4.41 14.85%
DY 3.55 4.67 5.15 0.00 0.00 0.00 7.14 -10.98%
P/NAPS 0.67 0.53 0.50 0.36 0.34 0.56 0.40 8.96%

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