[ASAS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -59.35%
YoY- -75.8%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 118,703 83,782 59,133 27,608 38,904 47,135 38,712 20.51%
PBT 35,626 29,135 21,089 3,600 10,137 9,138 9,375 24.89%
Tax -9,500 -7,679 -5,122 -1,836 -2,849 -2,514 -2,497 24.91%
NP 26,126 21,456 15,967 1,764 7,288 6,624 6,878 24.88%
-
NP to SH 26,126 21,351 15,967 1,764 7,288 6,624 6,878 24.88%
-
Tax Rate 26.67% 26.36% 24.29% 51.00% 28.10% 27.51% 26.63% -
Total Cost 92,577 62,326 43,166 25,844 31,616 40,511 31,834 19.45%
-
Net Worth 393,390 373,951 353,523 339,944 335,097 336,403 333,924 2.76%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,536 9,181 - - - 9,594 5,035 11.22%
Div Payout % 36.50% 43.00% - - - 144.85% 73.22% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 393,390 373,951 353,523 339,944 335,097 336,403 333,924 2.76%
NOSH 190,966 190,791 191,093 192,058 190,396 191,138 190,813 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.01% 25.61% 27.00% 6.39% 18.73% 14.05% 17.77% -
ROE 6.64% 5.71% 4.52% 0.52% 2.17% 1.97% 2.06% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 62.16 43.91 30.94 14.37 20.43 24.66 20.29 20.49%
EPS 13.68 11.19 8.36 0.92 3.83 3.47 3.60 24.89%
DPS 5.00 4.81 0.00 0.00 0.00 5.00 2.60 11.50%
NAPS 2.06 1.96 1.85 1.77 1.76 1.76 1.75 2.75%
Adjusted Per Share Value based on latest NOSH - 192,058
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 62.23 43.92 31.00 14.47 20.40 24.71 20.29 20.51%
EPS 13.70 11.19 8.37 0.92 3.82 3.47 3.61 24.86%
DPS 5.00 4.81 0.00 0.00 0.00 5.03 2.64 11.22%
NAPS 2.0624 1.9605 1.8534 1.7822 1.7568 1.7636 1.7506 2.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.08 0.92 0.79 0.58 0.90 0.76 0.69 -
P/RPS 1.74 2.10 2.55 4.03 4.40 3.08 3.40 -10.55%
P/EPS 7.89 8.22 9.45 63.15 23.51 21.93 19.14 -13.71%
EY 12.67 12.16 10.58 1.58 4.25 4.56 5.22 15.91%
DY 4.63 5.23 0.00 0.00 0.00 6.58 3.77 3.48%
P/NAPS 0.52 0.47 0.43 0.33 0.51 0.43 0.39 4.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 20/05/11 17/05/10 21/05/09 27/05/08 15/05/07 19/05/06 -
Price 1.22 0.95 0.77 0.57 0.84 1.10 0.76 -
P/RPS 1.96 2.16 2.49 3.97 4.11 4.46 3.75 -10.24%
P/EPS 8.92 8.49 9.22 62.06 21.94 31.74 21.08 -13.34%
EY 11.21 11.78 10.85 1.61 4.56 3.15 4.74 15.41%
DY 4.10 5.07 0.00 0.00 0.00 4.55 3.42 3.06%
P/NAPS 0.59 0.48 0.42 0.32 0.48 0.63 0.43 5.40%

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