[ASAS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.35%
YoY- 54.98%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 119,680 164,968 114,668 67,630 25,860 45,496 41,846 19.12%
PBT 31,140 56,514 36,404 22,144 3,696 12,590 10,642 19.57%
Tax -7,850 -14,208 -9,106 -5,548 -980 -3,032 -2,872 18.22%
NP 23,290 42,306 27,298 16,596 2,716 9,558 7,770 20.05%
-
NP to SH 23,290 42,306 27,298 16,596 2,716 9,558 7,770 20.05%
-
Tax Rate 25.21% 25.14% 25.01% 25.05% 26.52% 24.08% 26.99% -
Total Cost 96,390 122,662 87,370 51,034 23,144 35,938 34,076 18.90%
-
Net Worth 416,165 406,641 381,790 356,718 340,456 338,353 331,086 3.88%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 416,165 406,641 381,790 356,718 340,456 338,353 331,086 3.88%
NOSH 190,901 190,911 190,895 190,758 191,267 191,160 191,379 -0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.46% 25.64% 23.81% 24.54% 10.50% 21.01% 18.57% -
ROE 5.60% 10.40% 7.15% 4.65% 0.80% 2.82% 2.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.69 86.41 60.07 35.45 13.52 23.80 21.87 19.16%
EPS 12.20 22.16 14.30 8.70 1.42 5.00 4.06 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.13 2.00 1.87 1.78 1.77 1.73 3.92%
Adjusted Per Share Value based on latest NOSH - 190,870
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.74 86.49 60.12 35.46 13.56 23.85 21.94 19.11%
EPS 12.21 22.18 14.31 8.70 1.42 5.01 4.07 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1818 2.1318 2.0016 1.8701 1.7849 1.7738 1.7357 3.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.63 1.35 1.03 0.79 0.62 0.76 1.28 -
P/RPS 2.60 1.56 1.71 2.23 4.59 3.19 5.85 -12.63%
P/EPS 13.36 6.09 7.20 9.08 43.66 15.20 31.53 -13.32%
EY 7.48 16.41 13.88 11.01 2.29 6.58 3.17 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.52 0.42 0.35 0.43 0.74 0.22%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 14/08/12 15/08/11 16/08/10 26/08/09 19/08/08 21/08/07 -
Price 1.72 1.57 1.00 0.75 0.57 0.74 1.00 -
P/RPS 2.74 1.82 1.66 2.12 4.22 3.11 4.57 -8.16%
P/EPS 14.10 7.08 6.99 8.62 40.14 14.80 24.63 -8.86%
EY 7.09 14.11 14.30 11.60 2.49 6.76 4.06 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.50 0.40 0.32 0.42 0.58 5.28%

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