[ASAS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 45.79%
YoY- 26.86%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 82,484 36,463 112,047 85,587 57,334 29,807 72,820 8.67%
PBT 28,257 12,132 32,170 26,346 18,202 8,676 25,359 7.48%
Tax -7,104 -3,042 -8,628 -6,447 -4,553 -2,170 -6,740 3.57%
NP 21,153 9,090 23,542 19,899 13,649 6,506 18,619 8.88%
-
NP to SH 21,153 9,090 23,542 19,899 13,649 6,506 18,389 9.79%
-
Tax Rate 25.14% 25.07% 26.82% 24.47% 25.01% 25.01% 26.58% -
Total Cost 61,331 27,373 88,505 65,688 43,685 23,301 54,201 8.59%
-
Net Worth 406,641 393,390 383,463 379,664 381,790 373,951 363,634 7.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,538 - - - 9,420 -
Div Payout % - - 40.52% - - - 51.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 406,641 393,390 383,463 379,664 381,790 373,951 363,634 7.74%
NOSH 190,911 190,966 190,777 190,786 190,895 190,791 188,411 0.88%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.64% 24.93% 21.01% 23.25% 23.81% 21.83% 25.57% -
ROE 5.20% 2.31% 6.14% 5.24% 3.58% 1.74% 5.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.21 19.09 58.73 44.86 30.03 15.62 38.65 7.72%
EPS 11.08 4.76 12.34 10.43 7.15 3.41 9.76 8.83%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.13 2.06 2.01 1.99 2.00 1.96 1.93 6.80%
Adjusted Per Share Value based on latest NOSH - 191,131
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.24 19.12 58.74 44.87 30.06 15.63 38.18 8.65%
EPS 11.09 4.77 12.34 10.43 7.16 3.41 9.64 9.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.94 -
NAPS 2.1318 2.0624 2.0103 1.9904 2.0016 1.9605 1.9064 7.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.35 1.08 1.05 0.92 1.03 0.92 0.90 -
P/RPS 3.12 5.66 1.79 2.05 3.43 5.89 2.33 21.50%
P/EPS 12.18 22.69 8.51 8.82 14.41 26.98 9.22 20.41%
EY 8.21 4.41 11.75 11.34 6.94 3.71 10.84 -16.92%
DY 0.00 0.00 4.76 0.00 0.00 0.00 5.56 -
P/NAPS 0.63 0.52 0.52 0.46 0.52 0.47 0.47 21.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 22/05/12 24/02/12 15/11/11 15/08/11 20/05/11 21/02/11 -
Price 1.57 1.22 1.07 1.09 1.00 0.95 0.97 -
P/RPS 3.63 6.39 1.82 2.43 3.33 6.08 2.51 27.91%
P/EPS 14.17 25.63 8.67 10.45 13.99 27.86 9.94 26.69%
EY 7.06 3.90 11.53 9.57 7.15 3.59 10.06 -21.04%
DY 0.00 0.00 4.67 0.00 0.00 0.00 5.15 -
P/NAPS 0.74 0.59 0.53 0.55 0.50 0.48 0.50 29.90%

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