[ASAS] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

29-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 11.53%

YoY- 24.1%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	72,949	31,377	38,332	42,376	43,823	46,935	61,604	2.85%
YoY %	132.49%	-18.14%	-9.54%	-3.30%	-6.63%	-23.81%	-	-
Horiz. %	118.42%	50.93%	62.22%	68.79%	71.14%	76.19%	100.00%	-
PBT	29,985	6,262	9,307	9,912	8,146	13,541	18,407	8.46%
YoY %	378.84%	-32.72%	-6.10%	21.68%	-39.84%	-26.44%	-	-
Horiz. %	162.90%	34.02%	50.56%	53.85%	44.25%	73.56%	100.00%	-
Tax	-6,997	-2,487	-2,672	-2,810	-2,423	-3,060	-5,334	4.62%
YoY %	-181.34%	6.92%	4.91%	-15.97%	20.82%	42.63%	-	-
Horiz. %	131.18%	46.63%	50.09%	52.68%	45.43%	57.37%	100.00%	-
NP	22,988	3,775	6,635	7,102	5,723	10,481	13,073	9.85%
YoY %	508.95%	-43.10%	-6.58%	24.10%	-45.40%	-19.83%	-	-
Horiz. %	175.84%	28.88%	50.75%	54.33%	43.78%	80.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,988	3,775	6,635	7,102	5,723	10,481	13,073	9.85%
YoY %	508.95%	-43.10%	-6.58%	24.10%	-45.40%	-19.83%	-	-
Horiz. %	175.84%	28.88%	50.75%	54.33%	43.78%	80.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	39.72%	28.71%	28.35%	29.74%	22.60%	28.98%	-
YoY %	-41.24%	38.35%	1.27%	-4.67%	31.59%	-22.02%	-	-
Horiz. %	80.54%	137.06%	99.07%	97.83%	102.62%	77.98%	100.00%	-
Total Cost	49,961	27,602	31,697	35,274	38,100	36,454	48,531	0.48%
YoY %	81.00%	-12.92%	-10.14%	-7.42%	4.52%	-24.89%	-	-
Horiz. %	102.95%	56.87%	65.31%	72.68%	78.51%	75.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	364,627	342,509	326,185	332,814	331,083	332,472	327,037	1.82%
YoY %	6.46%	5.00%	-1.99%	0.52%	-0.42%	1.66%	-	-
Horiz. %	111.49%	104.73%	99.74%	101.77%	101.24%	101.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	9,594	5,035	95	57	-
YoY %	-	-	-	90.55%	5,200.00%	66.67%	-	-
Horiz. %	-	-	-	16,831.58%	8,833.33%	166.67%	100.00%	-
Div Payout %	-	-	-	135.10%	87.99%	0.91%	0.44%	-
YoY %	-	-	-	53.54%	9,569.23%	106.82%	-	-
Horiz. %	-	-	-	30,704.55%	19,997.73%	206.82%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	364,627	342,509	326,185	332,814	331,083	332,472	327,037	1.82%
YoY %	6.46%	5.00%	-1.99%	0.52%	-0.42%	1.66%	-	-
Horiz. %	111.49%	104.73%	99.74%	101.77%	101.24%	101.66%	100.00%	-
NOSH	190,904	191,346	184,285	191,272	190,277	191,958	191,249	-0.03%
YoY %	-0.23%	3.83%	-3.65%	0.52%	-0.88%	0.37%	-	-
Horiz. %	99.82%	100.05%	96.36%	100.01%	99.49%	100.37%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	31.51%	12.03%	17.31%	16.76%	13.06%	22.33%	21.22%	-
YoY %	161.93%	-30.50%	3.28%	28.33%	-41.51%	5.23%	-	-
Horiz. %	148.49%	56.69%	81.57%	78.98%	61.55%	105.23%	100.00%	-
ROE	6.30%	1.10%	2.03%	2.13%	1.73%	3.15%	4.00%	-
YoY %	472.73%	-45.81%	-4.69%	23.12%	-45.08%	-21.25%	-	-
Horiz. %	157.50%	27.50%	50.75%	53.25%	43.25%	78.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	38.21	16.40	20.80	22.15	23.03	24.45	32.21	2.88%
YoY %	132.99%	-21.15%	-6.09%	-3.82%	-5.81%	-24.09%	-	-
Horiz. %	118.63%	50.92%	64.58%	68.77%	71.50%	75.91%	100.00%	-
EPS	12.04	1.97	3.60	3.71	3.01	5.46	6.84	9.87%
YoY %	511.17%	-45.28%	-2.96%	23.26%	-44.87%	-20.18%	-	-
Horiz. %	176.02%	28.80%	52.63%	54.24%	44.01%	79.82%	100.00%	-
DPS	0.00	0.00	0.00	5.00	2.60	0.05	0.03	-
YoY %	0.00%	0.00%	0.00%	92.31%	5,100.00%	66.67%	-	-
Horiz. %	0.00%	0.00%	0.00%	16,666.67%	8,666.67%	166.67%	100.00%	-
NAPS	1.91	1.79	1.77	1.74	1.74	1.732	1.71	1.85%
YoY %	6.70%	1.13%	1.72%	0.00%	0.46%	1.29%	-	-
Horiz. %	111.70%	104.68%	103.51%	101.75%	101.75%	101.29%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 191,272
RPS	38.24	16.45	20.10	22.22	22.97	24.61	32.30	2.85%
YoY %	132.46%	-18.16%	-9.54%	-3.27%	-6.66%	-23.81%	-	-
Horiz. %	118.39%	50.93%	62.23%	68.79%	71.11%	76.19%	100.00%	-
EPS	12.05	1.98	3.48	3.72	3.00	5.49	6.85	9.86%
YoY %	508.59%	-43.10%	-6.45%	24.00%	-45.36%	-19.85%	-	-
Horiz. %	175.91%	28.91%	50.80%	54.31%	43.80%	80.15%	100.00%	-
DPS	0.00	0.00	0.00	5.03	2.64	0.05	0.03	-
YoY %	0.00%	0.00%	0.00%	90.53%	5,180.00%	66.67%	-	-
Horiz. %	0.00%	0.00%	0.00%	16,766.67%	8,800.00%	166.67%	100.00%	-
NAPS	1.9116	1.7956	1.71	1.7448	1.7357	1.743	1.7145	1.82%
YoY %	6.46%	5.01%	-1.99%	0.52%	-0.42%	1.66%	-	-
Horiz. %	111.50%	104.73%	99.74%	101.77%	101.24%	101.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.78	0.59	0.68	1.13	0.70	0.71	0.97	-
P/RPS	2.04	3.60	3.27	5.10	3.04	2.90	3.01	-6.27%
YoY %	-43.33%	10.09%	-35.88%	67.76%	4.83%	-3.65%	-	-
Horiz. %	67.77%	119.60%	108.64%	169.44%	101.00%	96.35%	100.00%	-
P/EPS	6.48	29.91	18.89	30.43	23.27	13.00	14.19	-12.24%
YoY %	-78.34%	58.34%	-37.92%	30.77%	79.00%	-8.39%	-	-
Horiz. %	45.67%	210.78%	133.12%	214.45%	163.99%	91.61%	100.00%	-
EY	15.44	3.34	5.29	3.29	4.30	7.69	7.05	13.95%
YoY %	362.28%	-36.86%	60.79%	-23.49%	-44.08%	9.08%	-	-
Horiz. %	219.01%	47.38%	75.04%	46.67%	60.99%	109.08%	100.00%	-
DY	0.00	0.00	0.00	4.42	3.71	0.07	0.03	-
YoY %	0.00%	0.00%	0.00%	19.14%	5,200.00%	133.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	14,733.33%	12,366.67%	233.33%	100.00%	-
P/NAPS	0.41	0.33	0.38	0.65	0.40	0.41	0.57	-5.34%
YoY %	24.24%	-13.16%	-41.54%	62.50%	-2.44%	-28.07%	-	-
Horiz. %	71.93%	57.89%	66.67%	114.04%	70.18%	71.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	08/11/10	26/11/09	24/11/08	29/11/07	24/11/06	22/11/05	19/11/04	-
Price	0.90	0.62	0.75	1.07	0.71	0.71	0.90	-
P/RPS	2.36	3.78	3.61	4.83	3.08	2.90	2.79	-2.74%
YoY %	-37.57%	4.71%	-25.26%	56.82%	6.21%	3.94%	-	-
Horiz. %	84.59%	135.48%	129.39%	173.12%	110.39%	103.94%	100.00%	-
P/EPS	7.47	31.43	20.83	28.82	23.61	13.00	13.17	-9.01%
YoY %	-76.23%	50.89%	-27.72%	22.07%	81.62%	-1.29%	-	-
Horiz. %	56.72%	238.65%	158.16%	218.83%	179.27%	98.71%	100.00%	-
EY	13.38	3.18	4.80	3.47	4.24	7.69	7.60	9.88%
YoY %	320.75%	-33.75%	38.33%	-18.16%	-44.86%	1.18%	-	-
Horiz. %	176.05%	41.84%	63.16%	45.66%	55.79%	101.18%	100.00%	-
DY	0.00	0.00	0.00	4.67	3.66	0.07	0.03	-
YoY %	0.00%	0.00%	0.00%	27.60%	5,128.57%	133.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	15,566.67%	12,200.00%	233.33%	100.00%	-
P/NAPS	0.47	0.35	0.42	0.61	0.41	0.41	0.53	-1.98%
YoY %	34.29%	-16.67%	-31.15%	48.78%	0.00%	-22.64%	-	-
Horiz. %	88.68%	66.04%	79.25%	115.09%	77.36%	77.36%	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