[ASAS] YoY TTM 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- 310.77%
YoY- -43.1%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 134,386 102,960 72,949 31,377 38,332 42,376 43,823 20.51%
PBT 40,881 31,010 29,985 6,262 9,307 9,912 8,146 30.81%
Tax -10,706 -8,178 -6,997 -2,487 -2,672 -2,810 -2,423 28.07%
NP 30,175 22,832 22,988 3,775 6,635 7,102 5,723 31.89%
-
NP to SH 30,175 22,727 22,988 3,775 6,635 7,102 5,723 31.89%
-
Tax Rate 26.19% 26.37% 23.34% 39.72% 28.71% 28.35% 29.74% -
Total Cost 104,211 80,128 49,961 27,602 31,697 35,274 38,100 18.24%
-
Net Worth 404,378 380,351 364,627 342,509 326,185 332,814 331,083 3.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,536 9,181 - - - 9,594 5,035 11.22%
Div Payout % 31.60% 40.40% - - - 135.10% 87.99% -
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 404,378 380,351 364,627 342,509 326,185 332,814 331,083 3.38%
NOSH 190,744 191,131 190,904 191,346 184,285 191,272 190,277 0.04%
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 22.45% 22.18% 31.51% 12.03% 17.31% 16.76% 13.06% -
ROE 7.46% 5.98% 6.30% 1.10% 2.03% 2.13% 1.73% -
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 70.45 53.87 38.21 16.40 20.80 22.15 23.03 20.46%
EPS 15.82 11.89 12.04 1.97 3.60 3.71 3.01 31.82%
DPS 5.00 4.80 0.00 0.00 0.00 5.00 2.60 11.50%
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 70.45 53.98 38.24 16.45 20.10 22.22 22.97 20.51%
EPS 15.82 11.91 12.05 1.98 3.48 3.72 3.00 31.89%
DPS 5.00 4.81 0.00 0.00 0.00 5.03 2.64 11.22%
NAPS 2.12 1.994 1.9116 1.7956 1.71 1.7448 1.7357 3.38%
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 2.20 1.71 2.04 3.60 3.27 5.10 3.04 -5.24%
P/EPS 9.80 7.74 6.48 29.91 18.89 30.43 23.27 -13.41%
EY 10.21 12.92 15.44 3.34 5.29 3.29 4.30 15.48%
DY 3.23 5.22 0.00 0.00 0.00 4.42 3.71 -2.28%
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 2.16 2.02 2.36 3.78 3.61 4.83 3.08 -5.73%
P/EPS 9.61 9.17 7.47 31.43 20.83 28.82 23.61 -13.90%
EY 10.41 10.91 13.38 3.18 4.80 3.47 4.24 16.13%
DY 3.29 4.41 0.00 0.00 0.00 4.67 3.66 -1.75%
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