[ASAS] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -22.94%
YoY- -6.58%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 102,960 72,949 31,377 38,332 42,376 43,823 46,935 13.98%
PBT 31,010 29,985 6,262 9,307 9,912 8,146 13,541 14.80%
Tax -8,178 -6,997 -2,487 -2,672 -2,810 -2,423 -3,060 17.79%
NP 22,832 22,988 3,775 6,635 7,102 5,723 10,481 13.84%
-
NP to SH 22,727 22,988 3,775 6,635 7,102 5,723 10,481 13.76%
-
Tax Rate 26.37% 23.34% 39.72% 28.71% 28.35% 29.74% 22.60% -
Total Cost 80,128 49,961 27,602 31,697 35,274 38,100 36,454 14.01%
-
Net Worth 380,351 364,627 342,509 326,185 332,814 331,083 332,472 2.26%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,181 - - - 9,594 5,035 95 114.14%
Div Payout % 40.40% - - - 135.10% 87.99% 0.91% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 380,351 364,627 342,509 326,185 332,814 331,083 332,472 2.26%
NOSH 191,131 190,904 191,346 184,285 191,272 190,277 191,958 -0.07%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.18% 31.51% 12.03% 17.31% 16.76% 13.06% 22.33% -
ROE 5.98% 6.30% 1.10% 2.03% 2.13% 1.73% 3.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.87 38.21 16.40 20.80 22.15 23.03 24.45 14.06%
EPS 11.89 12.04 1.97 3.60 3.71 3.01 5.46 13.84%
DPS 4.80 0.00 0.00 0.00 5.00 2.60 0.05 113.90%
NAPS 1.99 1.91 1.79 1.77 1.74 1.74 1.732 2.34%
Adjusted Per Share Value based on latest NOSH - 184,285
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.98 38.24 16.45 20.10 22.22 22.97 24.61 13.97%
EPS 11.91 12.05 1.98 3.48 3.72 3.00 5.49 13.77%
DPS 4.81 0.00 0.00 0.00 5.03 2.64 0.05 113.98%
NAPS 1.994 1.9116 1.7956 1.71 1.7448 1.7357 1.743 2.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.92 0.78 0.59 0.68 1.13 0.70 0.71 -
P/RPS 1.71 2.04 3.60 3.27 5.10 3.04 2.90 -8.42%
P/EPS 7.74 6.48 29.91 18.89 30.43 23.27 13.00 -8.27%
EY 12.92 15.44 3.34 5.29 3.29 4.30 7.69 9.02%
DY 5.22 0.00 0.00 0.00 4.42 3.71 0.07 105.09%
P/NAPS 0.46 0.41 0.33 0.38 0.65 0.40 0.41 1.93%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 08/11/10 26/11/09 24/11/08 29/11/07 24/11/06 22/11/05 -
Price 1.09 0.90 0.62 0.75 1.07 0.71 0.71 -
P/RPS 2.02 2.36 3.78 3.61 4.83 3.08 2.90 -5.84%
P/EPS 9.17 7.47 31.43 20.83 28.82 23.61 13.00 -5.64%
EY 10.91 13.38 3.18 4.80 3.47 4.24 7.69 5.99%
DY 4.41 0.00 0.00 0.00 4.67 3.66 0.07 99.41%
P/NAPS 0.55 0.47 0.35 0.42 0.61 0.41 0.41 5.01%

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