[ASAS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.54%
YoY- -27.81%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 48,992 45,138 46,132 43,404 41,004 41,233 42,678 9.64%
PBT 13,260 8,148 8,824 9,344 9,300 10,234 11,608 9.28%
Tax -3,856 -2,234 -2,422 -2,482 -2,736 -2,697 -2,788 24.16%
NP 9,404 5,914 6,401 6,862 6,564 7,537 8,820 4.37%
-
NP to SH 9,404 5,914 6,401 6,862 6,564 7,537 8,820 4.37%
-
Tax Rate 29.08% 27.42% 27.45% 26.56% 29.42% 26.35% 24.02% -
Total Cost 39,588 39,224 39,730 36,542 34,440 33,696 33,858 10.99%
-
Net Worth 336,403 333,021 332,818 331,599 333,924 333,092 332,092 0.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,569 - - - 4,977 - -
Div Payout % - 161.81% - - - 66.04% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 336,403 333,021 332,818 331,599 333,924 333,092 332,092 0.86%
NOSH 191,138 191,391 191,274 191,675 190,813 191,432 191,739 -0.20%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 19.19% 13.10% 13.88% 15.81% 16.01% 18.28% 20.67% -
ROE 2.80% 1.78% 1.92% 2.07% 1.97% 2.26% 2.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.63 23.58 24.12 22.64 21.49 21.54 22.26 9.86%
EPS 4.92 3.09 3.35 3.58 3.44 3.93 4.60 4.58%
DPS 0.00 5.00 0.00 0.00 0.00 2.60 0.00 -
NAPS 1.76 1.74 1.74 1.73 1.75 1.74 1.732 1.07%
Adjusted Per Share Value based on latest NOSH - 192,473
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.68 23.66 24.18 22.75 21.50 21.62 22.37 9.64%
EPS 4.93 3.10 3.36 3.60 3.44 3.95 4.62 4.42%
DPS 0.00 5.02 0.00 0.00 0.00 2.61 0.00 -
NAPS 1.7636 1.7459 1.7448 1.7384 1.7506 1.7463 1.741 0.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.76 0.74 0.70 0.71 0.69 0.69 0.71 -
P/RPS 2.97 3.14 2.90 3.14 3.21 3.20 3.19 -4.65%
P/EPS 15.45 23.95 20.92 19.83 20.06 17.53 15.43 0.08%
EY 6.47 4.18 4.78 5.04 4.99 5.71 6.48 -0.10%
DY 0.00 6.76 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.43 0.43 0.40 0.41 0.39 0.40 0.41 3.22%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 26/03/07 24/11/06 22/08/06 19/05/06 24/02/06 22/11/05 -
Price 1.10 0.70 0.71 0.70 0.76 0.70 0.71 -
P/RPS 4.29 2.97 2.94 3.09 3.54 3.25 3.19 21.85%
P/EPS 22.36 22.65 21.22 19.55 22.09 17.78 15.43 28.08%
EY 4.47 4.41 4.71 5.11 4.53 5.62 6.48 -21.94%
DY 0.00 7.14 0.00 0.00 0.00 3.71 0.00 -
P/NAPS 0.63 0.40 0.41 0.40 0.43 0.40 0.41 33.19%

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