[ASAS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -47.9%
YoY- -89.33%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 137,197 96,339 65,155 23,853 42,932 44,359 40,183 22.68%
PBT 42,225 32,489 24,788 2,331 11,873 8,797 8,774 29.90%
Tax -11,179 -8,519 -6,203 -1,412 -3,263 -2,429 -2,559 27.82%
NP 31,046 23,970 18,585 919 8,610 6,368 6,215 30.71%
-
NP to SH 31,046 23,865 18,585 919 8,610 6,368 6,215 30.71%
-
Tax Rate 26.47% 26.22% 25.02% 60.57% 27.48% 27.61% 29.17% -
Total Cost 106,151 72,369 46,570 22,934 34,322 37,991 33,968 20.89%
-
Net Worth 406,553 381,978 356,223 340,912 339,269 331,727 332,978 3.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,536 9,181 - - - 9,594 5,035 11.22%
Div Payout % 30.72% 38.47% - - - 150.67% 81.03% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 406,553 381,978 356,223 340,912 339,269 331,727 332,978 3.38%
NOSH 190,870 190,989 190,493 191,523 191,677 191,749 192,473 -0.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.63% 24.88% 28.52% 3.85% 20.05% 14.36% 15.47% -
ROE 7.64% 6.25% 5.22% 0.27% 2.54% 1.92% 1.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.88 50.44 34.20 12.45 22.40 23.13 20.88 22.85%
EPS 16.27 12.50 9.76 0.48 4.49 3.32 3.23 30.89%
DPS 5.00 4.81 0.00 0.00 0.00 5.00 2.60 11.50%
NAPS 2.13 2.00 1.87 1.78 1.77 1.73 1.73 3.52%
Adjusted Per Share Value based on latest NOSH - 191,523
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.93 50.51 34.16 12.51 22.51 23.26 21.07 22.68%
EPS 16.28 12.51 9.74 0.48 4.51 3.34 3.26 30.70%
DPS 5.00 4.81 0.00 0.00 0.00 5.03 2.64 11.22%
NAPS 2.1314 2.0025 1.8675 1.7873 1.7786 1.7391 1.7457 3.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.35 1.03 0.79 0.62 0.76 1.28 0.71 -
P/RPS 1.88 2.04 2.31 4.98 3.39 5.53 3.40 -9.39%
P/EPS 8.30 8.24 8.10 129.21 16.92 38.54 21.99 -14.97%
EY 12.05 12.13 12.35 0.77 5.91 2.59 4.55 17.60%
DY 3.70 4.67 0.00 0.00 0.00 3.91 3.66 0.18%
P/NAPS 0.63 0.52 0.42 0.35 0.43 0.74 0.41 7.41%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 15/08/11 16/08/10 26/08/09 19/08/08 21/08/07 22/08/06 -
Price 1.57 1.00 0.75 0.57 0.74 1.00 0.70 -
P/RPS 2.18 1.98 2.19 4.58 3.30 4.32 3.35 -6.90%
P/EPS 9.65 8.00 7.69 118.79 16.47 30.11 21.68 -12.60%
EY 10.36 12.50 13.01 0.84 6.07 3.32 4.61 14.43%
DY 3.18 4.81 0.00 0.00 0.00 5.00 3.71 -2.53%
P/NAPS 0.74 0.50 0.40 0.32 0.42 0.58 0.40 10.78%

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