[ASAS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.81%
YoY- 32.77%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 117,370 134,386 102,960 72,949 31,377 38,332 42,376 18.48%
PBT 25,614 40,881 31,010 29,985 6,262 9,307 9,912 17.12%
Tax -4,818 -10,706 -8,178 -6,997 -2,487 -2,672 -2,810 9.39%
NP 20,796 30,175 22,832 22,988 3,775 6,635 7,102 19.59%
-
NP to SH 20,796 30,175 22,727 22,988 3,775 6,635 7,102 19.59%
-
Tax Rate 18.81% 26.19% 26.37% 23.34% 39.72% 28.71% 28.35% -
Total Cost 96,574 104,211 80,128 49,961 27,602 31,697 35,274 18.25%
-
Net Worth 417,735 404,378 380,351 364,627 342,509 326,185 332,814 3.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 9,473 9,536 9,181 - - - 9,594 -0.21%
Div Payout % 45.56% 31.60% 40.40% - - - 135.10% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 417,735 404,378 380,351 364,627 342,509 326,185 332,814 3.85%
NOSH 190,746 190,744 191,131 190,904 191,346 184,285 191,272 -0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.72% 22.45% 22.18% 31.51% 12.03% 17.31% 16.76% -
ROE 4.98% 7.46% 5.98% 6.30% 1.10% 2.03% 2.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.53 70.45 53.87 38.21 16.40 20.80 22.15 18.54%
EPS 10.90 15.82 11.89 12.04 1.97 3.60 3.71 19.65%
DPS 5.00 5.00 4.80 0.00 0.00 0.00 5.00 0.00%
NAPS 2.19 2.12 1.99 1.91 1.79 1.77 1.74 3.90%
Adjusted Per Share Value based on latest NOSH - 190,744
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.53 70.45 53.98 38.24 16.45 20.10 22.22 18.48%
EPS 10.90 15.82 11.91 12.05 1.98 3.48 3.72 19.60%
DPS 5.00 5.00 4.81 0.00 0.00 0.00 5.03 -0.09%
NAPS 2.19 2.12 1.994 1.9116 1.7956 1.71 1.7448 3.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 1.55 0.92 0.78 0.59 0.68 1.13 -
P/RPS 2.80 2.20 1.71 2.04 3.60 3.27 5.10 -9.50%
P/EPS 15.78 9.80 7.74 6.48 29.91 18.89 30.43 -10.35%
EY 6.34 10.21 12.92 15.44 3.34 5.29 3.29 11.54%
DY 2.91 3.23 5.22 0.00 0.00 0.00 4.42 -6.72%
P/NAPS 0.79 0.73 0.46 0.41 0.33 0.38 0.65 3.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 12/11/12 15/11/11 08/11/10 26/11/09 24/11/08 29/11/07 -
Price 1.71 1.52 1.09 0.90 0.62 0.75 1.07 -
P/RPS 2.78 2.16 2.02 2.36 3.78 3.61 4.83 -8.78%
P/EPS 15.68 9.61 9.17 7.47 31.43 20.83 28.82 -9.63%
EY 6.38 10.41 10.91 13.38 3.18 4.80 3.47 10.67%
DY 2.92 3.29 4.41 0.00 0.00 0.00 4.67 -7.52%
P/NAPS 0.78 0.72 0.55 0.47 0.35 0.42 0.61 4.17%

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