[ASAS] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.9%
YoY- 64.49%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 145,852 112,047 114,116 114,668 119,228 72,820 73,929 57.23%
PBT 48,528 32,170 35,128 36,404 34,704 25,359 27,593 45.65%
Tax -12,168 -8,628 -8,596 -9,106 -8,680 -6,740 -6,678 49.12%
NP 36,360 23,542 26,532 27,298 26,024 18,619 20,914 44.53%
-
NP to SH 36,360 23,542 26,532 27,298 26,024 18,389 20,914 44.53%
-
Tax Rate 25.07% 26.82% 24.47% 25.01% 25.01% 26.58% 24.20% -
Total Cost 109,492 88,505 87,584 87,370 93,204 54,201 53,014 62.10%
-
Net Worth 393,390 383,463 379,664 381,790 373,951 363,634 364,480 5.21%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,538 - - - 9,420 - -
Div Payout % - 40.52% - - - 51.23% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 393,390 383,463 379,664 381,790 373,951 363,634 364,480 5.21%
NOSH 190,966 190,777 190,786 190,895 190,791 188,411 190,827 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 24.93% 21.01% 23.25% 23.81% 21.83% 25.57% 28.29% -
ROE 9.24% 6.14% 6.99% 7.15% 6.96% 5.06% 5.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 76.38 58.73 59.81 60.07 62.49 38.65 38.74 57.16%
EPS 19.04 12.34 13.91 14.30 13.64 9.76 10.96 44.46%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.06 2.01 1.99 2.00 1.96 1.93 1.91 5.16%
Adjusted Per Share Value based on latest NOSH - 190,989
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 76.46 58.74 59.83 60.12 62.51 38.18 38.76 57.22%
EPS 19.06 12.34 13.91 14.31 13.64 9.64 10.96 44.56%
DPS 0.00 5.00 0.00 0.00 0.00 4.94 0.00 -
NAPS 2.0624 2.0103 1.9904 2.0016 1.9605 1.9064 1.9108 5.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.08 1.05 0.92 1.03 0.92 0.90 0.78 -
P/RPS 1.41 1.79 1.54 1.71 1.47 2.33 2.01 -21.03%
P/EPS 5.67 8.51 6.62 7.20 6.74 9.22 7.12 -14.07%
EY 17.63 11.75 15.12 13.88 14.83 10.84 14.05 16.32%
DY 0.00 4.76 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.52 0.52 0.46 0.52 0.47 0.47 0.41 17.15%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 24/02/12 15/11/11 15/08/11 20/05/11 21/02/11 08/11/10 -
Price 1.22 1.07 1.09 1.00 0.95 0.97 0.90 -
P/RPS 1.60 1.82 1.82 1.66 1.52 2.51 2.32 -21.92%
P/EPS 6.41 8.67 7.84 6.99 6.96 9.94 8.21 -15.19%
EY 15.61 11.53 12.76 14.30 14.36 10.06 12.18 17.96%
DY 0.00 4.67 0.00 0.00 0.00 5.15 0.00 -
P/NAPS 0.59 0.53 0.55 0.50 0.48 0.50 0.47 16.35%

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