[ASAS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 113.21%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 143,901 114,116 73,929 35,690 38,749 42,449 46,132 20.85%
PBT 46,742 35,128 27,593 8,365 9,053 11,176 8,824 31.99%
Tax -11,366 -8,596 -6,678 -2,574 -2,509 -3,190 -2,422 29.36%
NP 35,376 26,532 20,914 5,790 6,544 7,985 6,401 32.93%
-
NP to SH 35,376 26,532 20,914 5,790 6,544 7,985 6,401 32.93%
-
Tax Rate 24.32% 24.47% 24.20% 30.77% 27.71% 28.54% 27.45% -
Total Cost 108,525 87,584 53,014 29,900 32,205 34,464 39,730 18.21%
-
Net Worth 404,660 379,664 364,480 340,963 338,021 332,934 332,818 3.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 404,660 379,664 364,480 340,963 338,021 332,934 332,818 3.30%
NOSH 190,877 190,786 190,827 190,482 190,972 191,341 191,274 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.58% 23.25% 28.29% 16.22% 16.89% 18.81% 13.88% -
ROE 8.74% 6.99% 5.74% 1.70% 1.94% 2.40% 1.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.39 59.81 38.74 18.74 20.29 22.19 24.12 20.89%
EPS 18.53 13.91 10.96 3.04 3.43 4.17 3.35 32.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.99 1.91 1.79 1.77 1.74 1.74 3.34%
Adjusted Per Share Value based on latest NOSH - 191,346
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.44 59.83 38.76 18.71 20.31 22.25 24.18 20.85%
EPS 18.55 13.91 10.96 3.04 3.43 4.19 3.36 32.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1215 1.9904 1.9108 1.7875 1.7721 1.7454 1.7448 3.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.55 0.92 0.78 0.59 0.68 1.13 0.70 -
P/RPS 2.06 1.54 2.01 3.15 3.35 5.09 2.90 -5.53%
P/EPS 8.36 6.62 7.12 19.41 19.84 27.08 20.92 -14.16%
EY 11.96 15.12 14.05 5.15 5.04 3.69 4.78 16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.41 0.33 0.38 0.65 0.40 10.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 12/11/12 15/11/11 08/11/10 26/11/09 24/11/08 29/11/07 24/11/06 -
Price 1.52 1.09 0.90 0.62 0.75 1.07 0.71 -
P/RPS 2.02 1.82 2.32 3.31 3.70 4.82 2.94 -6.05%
P/EPS 8.20 7.84 8.21 20.39 21.89 25.64 21.22 -14.64%
EY 12.19 12.76 12.18 4.90 4.57 3.90 4.71 17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.55 0.47 0.35 0.42 0.61 0.41 9.82%

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