[ASAS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 26.02%
YoY- 261.18%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 114,668 119,228 72,820 73,929 67,630 75,380 44,270 88.93%
PBT 36,404 34,704 25,359 27,593 22,144 19,600 15,564 76.47%
Tax -9,106 -8,680 -6,740 -6,678 -5,548 -4,924 -3,919 75.70%
NP 27,298 26,024 18,619 20,914 16,596 14,676 11,645 76.74%
-
NP to SH 27,298 26,024 18,389 20,914 16,596 14,676 11,645 76.74%
-
Tax Rate 25.01% 25.01% 26.58% 24.20% 25.05% 25.12% 25.18% -
Total Cost 87,370 93,204 54,201 53,014 51,034 60,704 32,625 93.19%
-
Net Worth 381,790 373,951 363,634 364,480 356,718 353,523 349,350 6.11%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,420 - - - - -
Div Payout % - - 51.23% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 381,790 373,951 363,634 364,480 356,718 353,523 349,350 6.11%
NOSH 190,895 190,791 188,411 190,827 190,758 191,093 190,901 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 23.81% 21.83% 25.57% 28.29% 24.54% 19.47% 26.30% -
ROE 7.15% 6.96% 5.06% 5.74% 4.65% 4.15% 3.33% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.07 62.49 38.65 38.74 35.45 39.45 23.19 88.94%
EPS 14.30 13.64 9.76 10.96 8.70 7.68 6.10 76.74%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.96 1.93 1.91 1.87 1.85 1.83 6.11%
Adjusted Per Share Value based on latest NOSH - 190,904
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.12 62.51 38.18 38.76 35.46 39.52 23.21 88.93%
EPS 14.31 13.64 9.64 10.96 8.70 7.69 6.10 76.82%
DPS 0.00 0.00 4.94 0.00 0.00 0.00 0.00 -
NAPS 2.0016 1.9605 1.9064 1.9108 1.8701 1.8534 1.8315 6.11%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.03 0.92 0.90 0.78 0.79 0.79 0.63 -
P/RPS 1.71 1.47 2.33 2.01 2.23 2.00 2.72 -26.67%
P/EPS 7.20 6.74 9.22 7.12 9.08 10.29 10.33 -21.44%
EY 13.88 14.83 10.84 14.05 11.01 9.72 9.68 27.24%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.47 0.41 0.42 0.43 0.34 32.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 20/05/11 21/02/11 08/11/10 16/08/10 17/05/10 22/02/10 -
Price 1.00 0.95 0.97 0.90 0.75 0.77 0.65 -
P/RPS 1.66 1.52 2.51 2.32 2.12 1.95 2.80 -29.49%
P/EPS 6.99 6.96 9.94 8.21 8.62 10.03 10.66 -24.58%
EY 14.30 14.36 10.06 12.18 11.60 9.97 9.38 32.56%
DY 0.00 0.00 5.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.50 0.47 0.40 0.42 0.36 24.55%

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