[ASAS] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

19-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 21.51%

YoY- -47.04%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	30,000	46,021	27,527	14,970	8,948	12,703	8,675	22.94%
YoY %	-34.81%	67.18%	83.88%	67.30%	-29.56%	46.43%	-	-
Horiz. %	345.82%	530.50%	317.31%	172.56%	103.15%	146.43%	100.00%	-
PBT	8,503	16,125	9,526	6,172	2,473	3,742	2,006	27.18%
YoY %	-47.27%	69.27%	54.34%	149.58%	-33.91%	86.54%	-	-
Horiz. %	423.88%	803.84%	474.88%	307.68%	123.28%	186.54%	100.00%	-
Tax	-2,115	-4,062	-2,383	-1,543	-462	-886	-472	28.36%
YoY %	47.93%	-70.46%	-54.44%	-233.98%	47.86%	-87.71%	-	-
Horiz. %	448.09%	860.59%	504.87%	326.91%	97.88%	187.71%	100.00%	-
NP	6,388	12,063	7,143	4,629	2,011	2,856	1,534	26.81%
YoY %	-47.04%	68.88%	54.31%	130.18%	-29.59%	86.18%	-	-
Horiz. %	416.43%	786.38%	465.65%	301.76%	131.10%	186.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,388	12,063	7,143	4,629	2,011	2,856	1,534	26.81%
YoY %	-47.04%	68.88%	54.31%	130.18%	-29.59%	86.18%	-	-
Horiz. %	416.43%	786.38%	465.65%	301.76%	131.10%	186.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	25.19%	25.02%	25.00%	18.68%	23.68%	23.53%	-
YoY %	-1.27%	0.68%	0.08%	33.83%	-21.11%	0.64%	-	-
Horiz. %	105.69%	107.05%	106.33%	106.25%	79.39%	100.64%	100.00%	-
Total Cost	23,612	33,958	20,384	10,341	6,937	9,847	7,141	22.03%
YoY %	-30.47%	66.59%	97.12%	49.07%	-29.55%	37.89%	-	-
Horiz. %	330.65%	475.54%	285.45%	144.81%	97.14%	137.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,696	406,553	381,978	356,223	340,912	339,269	331,727	3.82%
YoY %	2.25%	6.43%	7.23%	4.49%	0.48%	2.27%	-	-
Horiz. %	125.31%	122.56%	115.15%	107.38%	102.77%	102.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	415,696	406,553	381,978	356,223	340,912	339,269	331,727	3.82%
YoY %	2.25%	6.43%	7.23%	4.49%	0.48%	2.27%	-	-
Horiz. %	125.31%	122.56%	115.15%	107.38%	102.77%	102.27%	100.00%	-
NOSH	190,686	190,870	190,989	190,493	191,523	191,677	191,749	-0.09%
YoY %	-0.10%	-0.06%	0.26%	-0.54%	-0.08%	-0.04%	-	-
Horiz. %	99.45%	99.54%	99.60%	99.34%	99.88%	99.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	21.29%	26.21%	25.95%	30.92%	22.47%	22.48%	17.68%	-
YoY %	-18.77%	1.00%	-16.07%	37.61%	-0.04%	27.15%	-	-
Horiz. %	120.42%	148.25%	146.78%	174.89%	127.09%	127.15%	100.00%	-
ROE	1.54%	2.97%	1.87%	1.30%	0.59%	0.84%	0.46%	-
YoY %	-48.15%	58.82%	43.85%	120.34%	-29.76%	82.61%	-	-
Horiz. %	334.78%	645.65%	406.52%	282.61%	128.26%	182.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	15.73	24.11	14.41	7.86	4.67	6.63	4.52	23.07%
YoY %	-34.76%	67.31%	83.33%	68.31%	-29.56%	46.68%	-	-
Horiz. %	348.01%	533.41%	318.81%	173.89%	103.32%	146.68%	100.00%	-
EPS	3.35	6.32	3.74	2.43	1.05	1.49	0.80	26.93%
YoY %	-46.99%	68.98%	53.91%	131.43%	-29.53%	86.25%	-	-
Horiz. %	418.75%	790.00%	467.50%	303.75%	131.25%	186.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.18	2.13	2.00	1.87	1.78	1.77	1.73	3.92%
YoY %	2.35%	6.50%	6.95%	5.06%	0.56%	2.31%	-	-
Horiz. %	126.01%	123.12%	115.61%	108.09%	102.89%	102.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 190,686
RPS	15.73	24.13	14.43	7.85	4.69	6.66	4.55	22.94%
YoY %	-34.81%	67.22%	83.82%	67.38%	-29.58%	46.37%	-	-
Horiz. %	345.71%	530.33%	317.14%	172.53%	103.08%	146.37%	100.00%	-
EPS	3.35	6.32	3.74	2.43	1.05	1.50	0.80	26.93%
YoY %	-46.99%	68.98%	53.91%	131.43%	-30.00%	87.50%	-	-
Horiz. %	418.75%	790.00%	467.50%	303.75%	131.25%	187.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.1793	2.1314	2.0025	1.8675	1.7873	1.7786	1.7391	3.82%
YoY %	2.25%	6.44%	7.23%	4.49%	0.49%	2.27%	-	-
Horiz. %	125.31%	122.56%	115.15%	107.38%	102.77%	102.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	10.36	5.60	7.15	10.05	13.27	11.47	28.29	-15.40%
YoY %	85.00%	-21.68%	-28.86%	-24.27%	15.69%	-59.46%	-	-
Horiz. %	36.62%	19.79%	25.27%	35.52%	46.91%	40.54%	100.00%	-
P/EPS	48.66	21.36	27.54	32.51	59.05	51.01	160.00	-17.97%
YoY %	127.81%	-22.44%	-15.29%	-44.94%	15.76%	-68.12%	-	-
Horiz. %	30.41%	13.35%	17.21%	20.32%	36.91%	31.88%	100.00%	-
EY	2.06	4.68	3.63	3.08	1.69	1.96	0.63	21.80%
YoY %	-55.98%	28.93%	17.86%	82.25%	-13.78%	211.11%	-	-
Horiz. %	326.98%	742.86%	576.19%	488.89%	268.25%	311.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	0.63	0.52	0.42	0.35	0.43	0.74	0.22%
YoY %	19.05%	21.15%	23.81%	20.00%	-18.60%	-41.89%	-	-
Horiz. %	101.35%	85.14%	70.27%	56.76%	47.30%	58.11%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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	10.93	6.51	6.94	9.54	12.20	11.17	22.10	-11.06%
YoY %	67.90%	-6.20%	-27.25%	-21.80%	9.22%	-49.46%	-	-
Horiz. %	49.46%	29.46%	31.40%	43.17%	55.20%	50.54%	100.00%	-
P/EPS	51.34	24.84	26.74	30.86	54.29	49.66	125.00	-13.77%
YoY %	106.68%	-7.11%	-13.35%	-43.16%	9.32%	-60.27%	-	-
Horiz. %	41.07%	19.87%	21.39%	24.69%	43.43%	39.73%	100.00%	-
EY	1.95	4.03	3.74	3.24	1.84	2.01	0.80	15.99%
YoY %	-51.61%	7.75%	15.43%	76.09%	-8.46%	151.25%	-	-
Horiz. %	243.75%	503.75%	467.50%	405.00%	230.00%	251.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.74	0.50	0.40	0.32	0.42	0.58	5.28%
YoY %	6.76%	48.00%	25.00%	25.00%	-23.81%	-27.59%	-	-
Horiz. %	136.21%	127.59%	86.21%	68.97%	55.17%	72.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos