[ASAS] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 130.06%
YoY- 77.32%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 26,460 28,253 27,527 29,807 17,373 21,632 14,970 46.03%
PBT 5,824 8,144 9,526 8,676 4,664 9,623 6,172 -3.78%
Tax -2,181 -1,894 -2,383 -2,170 -1,731 -2,235 -1,543 25.86%
NP 3,643 6,250 7,143 6,506 2,933 7,388 4,629 -14.72%
-
NP to SH 3,643 6,250 7,143 6,506 2,828 7,388 4,629 -14.72%
-
Tax Rate 37.45% 23.26% 25.02% 25.01% 37.11% 23.23% 25.00% -
Total Cost 22,817 22,003 20,384 23,301 14,440 14,244 10,341 69.24%
-
Net Worth 383,373 380,351 381,978 373,951 354,418 364,627 356,223 5.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,536 - - - 9,181 - - -
Div Payout % 261.78% - - - 324.68% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 383,373 380,351 381,978 373,951 354,418 364,627 356,223 5.00%
NOSH 190,732 191,131 190,989 190,791 183,636 190,904 190,493 0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.77% 22.12% 25.95% 21.83% 16.88% 34.15% 30.92% -
ROE 0.95% 1.64% 1.87% 1.74% 0.80% 2.03% 1.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.87 14.78 14.41 15.62 9.46 11.33 7.86 45.87%
EPS 1.91 3.27 3.74 3.41 1.54 3.87 2.43 -14.79%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.01 1.99 2.00 1.96 1.93 1.91 1.87 4.91%
Adjusted Per Share Value based on latest NOSH - 190,791
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.87 14.81 14.43 15.63 9.11 11.34 7.85 46.00%
EPS 1.91 3.28 3.74 3.41 1.48 3.87 2.43 -14.79%
DPS 5.00 0.00 0.00 0.00 4.81 0.00 0.00 -
NAPS 2.0099 1.994 2.0025 1.9605 1.8581 1.9116 1.8675 5.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.05 0.92 1.03 0.92 0.90 0.78 0.79 -
P/RPS 7.57 6.22 7.15 5.89 9.51 6.88 10.05 -17.17%
P/EPS 54.97 28.13 27.54 26.98 58.44 20.16 32.51 41.79%
EY 1.82 3.55 3.63 3.71 1.71 4.96 3.08 -29.51%
DY 4.76 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.47 0.47 0.41 0.42 15.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 15/11/11 15/08/11 20/05/11 21/02/11 08/11/10 16/08/10 -
Price 1.07 1.09 1.00 0.95 0.97 0.90 0.75 -
P/RPS 7.71 7.37 6.94 6.08 10.25 7.94 9.54 -13.20%
P/EPS 56.02 33.33 26.74 27.86 62.99 23.26 30.86 48.64%
EY 1.79 3.00 3.74 3.59 1.59 4.30 3.24 -32.59%
DY 4.67 0.00 0.00 0.00 5.15 0.00 0.00 -
P/NAPS 0.53 0.55 0.50 0.48 0.50 0.47 0.40 20.57%

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