[ASAS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 18.31%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 107,926 82,484 36,463 112,047 85,587 57,334 29,807 135.24%
PBT 35,057 28,257 12,132 32,170 26,346 18,202 8,676 153.04%
Tax -8,525 -7,104 -3,042 -8,628 -6,447 -4,553 -2,170 148.35%
NP 26,532 21,153 9,090 23,542 19,899 13,649 6,506 154.60%
-
NP to SH 26,532 21,153 9,090 23,542 19,899 13,649 6,506 154.60%
-
Tax Rate 24.32% 25.14% 25.07% 26.82% 24.47% 25.01% 25.01% -
Total Cost 81,394 61,331 27,373 88,505 65,688 43,685 23,301 129.69%
-
Net Worth 404,660 406,641 393,390 383,463 379,664 381,790 373,951 5.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 9,538 - - - -
Div Payout % - - - 40.52% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 404,660 406,641 393,390 383,463 379,664 381,790 373,951 5.38%
NOSH 190,877 190,911 190,966 190,777 190,786 190,895 190,791 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.58% 25.64% 24.93% 21.01% 23.25% 23.81% 21.83% -
ROE 6.56% 5.20% 2.31% 6.14% 5.24% 3.58% 1.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.54 43.21 19.09 58.73 44.86 30.03 15.62 135.19%
EPS 13.90 11.08 4.76 12.34 10.43 7.15 3.41 154.52%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.12 2.13 2.06 2.01 1.99 2.00 1.96 5.35%
Adjusted Per Share Value based on latest NOSH - 190,732
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.58 43.24 19.12 58.74 44.87 30.06 15.63 135.20%
EPS 13.91 11.09 4.77 12.34 10.43 7.16 3.41 154.64%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.1215 2.1318 2.0624 2.0103 1.9904 2.0016 1.9605 5.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.55 1.35 1.08 1.05 0.92 1.03 0.92 -
P/RPS 2.74 3.12 5.66 1.79 2.05 3.43 5.89 -39.87%
P/EPS 11.15 12.18 22.69 8.51 8.82 14.41 26.98 -44.42%
EY 8.97 8.21 4.41 11.75 11.34 6.94 3.71 79.85%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 0.52 0.52 0.46 0.52 0.47 34.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 12/11/12 14/08/12 22/05/12 24/02/12 15/11/11 15/08/11 20/05/11 -
Price 1.52 1.57 1.22 1.07 1.09 1.00 0.95 -
P/RPS 2.69 3.63 6.39 1.82 2.43 3.33 6.08 -41.85%
P/EPS 10.94 14.17 25.63 8.67 10.45 13.99 27.86 -46.28%
EY 9.14 7.06 3.90 11.53 9.57 7.15 3.59 86.13%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.59 0.53 0.55 0.50 0.48 30.94%

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