[ASAS] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -34.59%
YoY- -43.75%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 112,047 72,820 44,270 33,671 41,107 45,138 41,233 18.12%
PBT 32,170 25,359 15,564 6,778 10,899 8,148 10,234 21.02%
Tax -8,628 -6,740 -3,919 -2,438 -3,183 -2,234 -2,697 21.37%
NP 23,542 18,619 11,645 4,340 7,716 5,914 7,537 20.89%
-
NP to SH 23,542 18,514 11,645 4,340 7,716 5,914 7,537 20.89%
-
Tax Rate 26.82% 26.58% 25.18% 35.97% 29.20% 27.42% 26.35% -
Total Cost 88,505 54,201 32,625 29,331 33,391 39,224 33,696 17.45%
-
Net Worth 383,373 354,418 348,894 335,119 335,805 333,900 193,684 12.04%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 9,536 9,181 - - - 9,594 5,035 11.22%
Div Payout % 40.51% 49.59% - - - 162.24% 66.81% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 383,373 354,418 348,894 335,119 335,805 333,900 193,684 12.04%
NOSH 190,732 183,636 190,652 189,333 191,888 191,896 193,684 -0.25%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.01% 25.57% 26.30% 12.89% 18.77% 13.10% 18.28% -
ROE 6.14% 5.22% 3.34% 1.30% 2.30% 1.77% 3.89% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 58.75 39.65 23.22 17.78 21.42 23.52 21.29 18.42%
EPS 12.34 10.08 6.11 2.29 4.02 3.08 3.89 21.20%
DPS 5.00 5.00 0.00 0.00 0.00 5.00 2.60 11.50%
NAPS 2.01 1.93 1.83 1.77 1.75 1.74 1.00 12.33%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 58.74 38.18 23.21 17.65 21.55 23.66 21.62 18.11%
EPS 12.34 9.71 6.10 2.28 4.05 3.10 3.95 20.89%
DPS 5.00 4.81 0.00 0.00 0.00 5.03 2.64 11.22%
NAPS 2.0099 1.8581 1.8291 1.7569 1.7605 1.7505 1.0154 12.04%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.05 0.90 0.63 0.60 1.12 0.74 0.69 -
P/RPS 1.79 2.27 2.71 3.37 5.23 3.15 3.24 -9.41%
P/EPS 8.51 8.93 10.31 26.18 27.85 24.01 17.73 -11.50%
EY 11.76 11.20 9.70 3.82 3.59 4.16 5.64 13.02%
DY 4.76 5.56 0.00 0.00 0.00 6.76 3.77 3.96%
P/NAPS 0.52 0.47 0.34 0.34 0.64 0.43 0.69 -4.60%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 21/02/11 22/02/10 26/02/09 22/02/08 26/03/07 24/02/06 -
Price 1.07 0.97 0.65 0.60 0.98 0.70 0.70 -
P/RPS 1.82 2.45 2.80 3.37 4.57 2.98 3.29 -9.39%
P/EPS 8.67 9.62 10.64 26.18 24.37 22.71 17.99 -11.44%
EY 11.54 10.39 9.40 3.82 4.10 4.40 5.56 12.93%
DY 4.67 5.15 0.00 0.00 0.00 7.14 3.71 3.90%
P/NAPS 0.53 0.50 0.36 0.34 0.56 0.40 0.70 -4.52%

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