[ASAS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.13%
YoY- 80.4%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 63,410 61,604 60,121 53,785 42,085 31,085 21,310 106.19%
PBT 19,012 18,407 20,882 19,405 16,317 13,775 9,449 59.04%
Tax -4,995 -5,334 -5,298 -4,838 -3,553 -2,843 -1,334 140.16%
NP 14,017 13,073 15,584 14,567 12,764 10,932 8,115 43.72%
-
NP to SH 14,017 13,073 15,584 14,567 12,764 10,932 8,115 43.72%
-
Tax Rate 26.27% 28.98% 25.37% 24.93% 21.77% 20.64% 14.12% -
Total Cost 49,393 48,531 44,537 39,218 29,321 20,153 13,195 140.12%
-
Net Worth 325,356 327,037 324,854 322,574 317,027 319,739 315,589 2.04%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 95 57 57 57 57 - - -
Div Payout % 0.68% 0.44% 0.37% 0.39% 0.45% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 325,356 327,037 324,854 322,574 317,027 319,739 315,589 2.04%
NOSH 191,386 191,249 191,090 192,008 190,980 191,460 192,432 -0.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.11% 21.22% 25.92% 27.08% 30.33% 35.17% 38.08% -
ROE 4.31% 4.00% 4.80% 4.52% 4.03% 3.42% 2.57% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.13 32.21 31.46 28.01 22.04 16.24 11.07 106.98%
EPS 7.32 6.84 8.16 7.59 6.68 5.71 4.22 44.12%
DPS 0.05 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.70 1.71 1.70 1.68 1.66 1.67 1.64 2.41%
Adjusted Per Share Value based on latest NOSH - 192,008
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.24 32.30 31.52 28.20 22.06 16.30 11.17 106.20%
EPS 7.35 6.85 8.17 7.64 6.69 5.73 4.25 43.83%
DPS 0.05 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.7057 1.7145 1.7031 1.6911 1.662 1.6763 1.6545 2.04%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.85 0.97 1.08 1.17 0.96 0.62 0.58 -
P/RPS 2.57 3.01 3.43 4.18 4.36 3.82 5.24 -37.67%
P/EPS 11.61 14.19 13.24 15.42 14.36 10.86 13.75 -10.61%
EY 8.62 7.05 7.55 6.48 6.96 9.21 7.27 11.96%
DY 0.06 0.03 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 0.50 0.57 0.64 0.70 0.58 0.37 0.35 26.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 19/11/04 17/08/04 12/05/04 16/02/04 10/11/03 22/08/03 -
Price 0.87 0.90 1.00 1.09 1.00 0.98 0.64 -
P/RPS 2.63 2.79 3.18 3.89 4.54 6.04 5.78 -40.69%
P/EPS 11.88 13.17 12.26 14.37 14.96 17.16 15.18 -15.01%
EY 8.42 7.60 8.16 6.96 6.68 5.83 6.59 17.65%
DY 0.06 0.03 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 0.51 0.53 0.59 0.65 0.60 0.59 0.39 19.48%

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