[ASAS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 10.98%
YoY- 22.36%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 129,252 118,703 83,782 59,133 27,608 38,904 47,135 18.29%
PBT 31,083 35,626 29,135 21,089 3,600 10,137 9,138 22.61%
Tax -7,664 -9,500 -7,679 -5,122 -1,836 -2,849 -2,514 20.39%
NP 23,419 26,126 21,456 15,967 1,764 7,288 6,624 23.40%
-
NP to SH 23,419 26,126 21,351 15,967 1,764 7,288 6,624 23.40%
-
Tax Rate 24.66% 26.67% 26.36% 24.29% 51.00% 28.10% 27.51% -
Total Cost 105,833 92,577 62,326 43,166 25,844 31,616 40,511 17.33%
-
Net Worth 409,512 393,390 373,951 353,523 339,944 335,097 336,403 3.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 9,473 9,536 9,181 - - - 9,594 -0.21%
Div Payout % 40.45% 36.50% 43.00% - - - 144.85% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 409,512 393,390 373,951 353,523 339,944 335,097 336,403 3.32%
NOSH 190,471 190,966 190,791 191,093 192,058 190,396 191,138 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.12% 22.01% 25.61% 27.00% 6.39% 18.73% 14.05% -
ROE 5.72% 6.64% 5.71% 4.52% 0.52% 2.17% 1.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.86 62.16 43.91 30.94 14.37 20.43 24.66 18.35%
EPS 12.30 13.68 11.19 8.36 0.92 3.83 3.47 23.45%
DPS 5.00 5.00 4.81 0.00 0.00 0.00 5.00 0.00%
NAPS 2.15 2.06 1.96 1.85 1.77 1.76 1.76 3.38%
Adjusted Per Share Value based on latest NOSH - 190,966
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.76 62.23 43.92 31.00 14.47 20.40 24.71 18.29%
EPS 12.28 13.70 11.19 8.37 0.92 3.82 3.47 23.42%
DPS 4.97 5.00 4.81 0.00 0.00 0.00 5.03 -0.19%
NAPS 2.1469 2.0624 1.9605 1.8534 1.7822 1.7568 1.7636 3.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.43 1.08 0.92 0.79 0.58 0.90 0.76 -
P/RPS 2.11 1.74 2.10 2.55 4.03 4.40 3.08 -6.10%
P/EPS 11.63 7.89 8.22 9.45 63.15 23.51 21.93 -10.02%
EY 8.60 12.67 12.16 10.58 1.58 4.25 4.56 11.14%
DY 3.50 4.63 5.23 0.00 0.00 0.00 6.58 -9.97%
P/NAPS 0.67 0.52 0.47 0.43 0.33 0.51 0.43 7.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 22/05/12 20/05/11 17/05/10 21/05/09 27/05/08 15/05/07 -
Price 1.70 1.22 0.95 0.77 0.57 0.84 1.10 -
P/RPS 2.51 1.96 2.16 2.49 3.97 4.11 4.46 -9.12%
P/EPS 13.83 8.92 8.49 9.22 62.06 21.94 31.74 -12.91%
EY 7.23 11.21 11.78 10.85 1.61 4.56 3.15 14.83%
DY 2.94 4.10 5.07 0.00 0.00 0.00 4.55 -7.01%
P/NAPS 0.79 0.59 0.48 0.42 0.32 0.48 0.63 3.84%

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