[AASIA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

09-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 303.58%

YoY- 193.27%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	40,564	37,948	35,913	38,490	42,526	44,738	45,184	-6.95%
YoY %	6.89%	5.67%	-6.70%	-9.49%	-4.94%	-0.99%	-	-
Horiz. %	89.78%	83.99%	79.48%	85.19%	94.12%	99.01%	100.00%	-
PBT	19,800	15,575	14,457	15,240	7,937	4,475	2,537	294.93%
YoY %	27.13%	7.73%	-5.14%	92.01%	77.36%	76.39%	-	-
Horiz. %	780.45%	613.91%	569.85%	600.71%	312.85%	176.39%	100.00%	-
Tax	-6,516	-5,465	-5,233	-5,674	-5,387	-5,477	-4,951	20.15%
YoY %	-19.23%	-4.43%	7.77%	-5.33%	1.64%	-10.62%	-	-
Horiz. %	131.61%	110.38%	105.70%	114.60%	108.81%	110.62%	100.00%	-
NP	13,284	10,110	9,224	9,566	2,550	-1,002	-2,414	-
YoY %	31.39%	9.61%	-3.58%	275.14%	354.49%	58.49%	-	-
Horiz. %	-550.29%	-418.81%	-382.10%	-396.27%	-105.63%	41.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,787	5,023	4,358	4,603	-2,261	-5,966	-6,784	-
YoY %	55.03%	15.26%	-5.32%	303.58%	62.10%	12.06%	-	-
Horiz. %	-114.78%	-74.04%	-64.24%	-67.85%	33.33%	87.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.91%	35.09%	36.20%	37.23%	67.87%	122.39%	195.15%	-
YoY %	-6.21%	-3.07%	-2.77%	-45.15%	-44.55%	-37.28%	-	-
Horiz. %	16.86%	17.98%	18.55%	19.08%	34.78%	62.72%	100.00%	-
Total Cost	27,280	27,838	26,689	28,924	39,976	45,740	47,598	-31.07%
YoY %	-2.00%	4.31%	-7.73%	-27.65%	-12.60%	-3.90%	-	-
Horiz. %	57.31%	58.49%	56.07%	60.77%	83.99%	96.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	122,161	118,884	117,324	118,844	117,384	115,188	114,906	4.17%
YoY %	2.76%	1.33%	-1.28%	1.24%	1.91%	0.25%	-	-
Horiz. %	106.31%	103.46%	102.10%	103.43%	102.16%	100.25%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	2,400	2,397	2,397	2,397	2,397	4,197	4,197	-31.17%
YoY %	0.13%	0.00%	0.00%	0.00%	-42.89%	0.00%	-	-
Horiz. %	57.18%	57.11%	57.11%	57.11%	57.11%	100.00%	100.00%	-
Div Payout %	30.83%	47.74%	55.02%	52.09%	0.00%	0.00%	0.00%	-
YoY %	-35.42%	-13.23%	5.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.19%	91.65%	105.62%	100.00%	-	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	122,161	118,884	117,324	118,844	117,384	115,188	114,906	4.17%
YoY %	2.76%	1.33%	-1.28%	1.24%	1.91%	0.25%	-	-
Horiz. %	106.31%	103.46%	102.10%	103.43%	102.16%	100.25%	100.00%	-
NOSH	120,048	120,462	120,222	120,361	119,890	120,000	120,169	-0.06%
YoY %	-0.34%	0.20%	-0.12%	0.39%	-0.09%	-0.14%	-	-
Horiz. %	99.90%	100.24%	100.04%	100.16%	99.77%	99.86%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	32.75%	26.64%	25.68%	24.85%	6.00%	-2.24%	-5.34%	-
YoY %	22.94%	3.74%	3.34%	314.17%	367.86%	58.05%	-	-
Horiz. %	-613.30%	-498.88%	-480.90%	-465.36%	-112.36%	41.95%	100.00%	-
ROE	6.37%	4.23%	3.71%	3.87%	-1.93%	-5.18%	-5.90%	-
YoY %	50.59%	14.02%	-4.13%	300.52%	62.74%	12.20%	-	-
Horiz. %	-107.97%	-71.69%	-62.88%	-65.59%	32.71%	87.80%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	33.79	31.50	29.87	31.98	35.47	37.28	37.60	-6.89%
YoY %	7.27%	5.46%	-6.60%	-9.84%	-4.86%	-0.85%	-	-
Horiz. %	89.87%	83.78%	79.44%	85.05%	94.34%	99.15%	100.00%	-
EPS	6.49	4.17	3.62	3.82	-1.89	-4.97	-5.65	-
YoY %	55.64%	15.19%	-5.24%	302.12%	61.97%	12.04%	-	-
Horiz. %	-114.87%	-73.81%	-64.07%	-67.61%	33.45%	87.96%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	3.50	3.50	-31.20%
YoY %	0.00%	0.00%	0.00%	0.00%	-42.86%	0.00%	-	-
Horiz. %	57.14%	57.14%	57.14%	57.14%	57.14%	100.00%	100.00%	-
NAPS	1.0176	0.9869	0.9759	0.9874	0.9791	0.9599	0.9562	4.24%
YoY %	3.11%	1.13%	-1.16%	0.85%	2.00%	0.39%	-	-
Horiz. %	106.42%	103.21%	102.06%	103.26%	102.39%	100.39%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,361
RPS	6.15	5.75	5.44	5.83	6.44	6.78	6.85	-6.95%
YoY %	6.96%	5.70%	-6.69%	-9.47%	-5.01%	-1.02%	-	-
Horiz. %	89.78%	83.94%	79.42%	85.11%	94.01%	98.98%	100.00%	-
EPS	1.18	0.76	0.66	0.70	-0.34	-0.90	-1.03	-
YoY %	55.26%	15.15%	-5.71%	305.88%	62.22%	12.62%	-	-
Horiz. %	-114.56%	-73.79%	-64.08%	-67.96%	33.01%	87.38%	100.00%	-
DPS	0.36	0.36	0.36	0.36	0.36	0.64	0.64	-31.92%
YoY %	0.00%	0.00%	0.00%	0.00%	-43.75%	0.00%	-	-
Horiz. %	56.25%	56.25%	56.25%	56.25%	56.25%	100.00%	100.00%	-
NAPS	0.1851	0.1801	0.1778	0.1801	0.1779	0.1745	0.1741	4.18%
YoY %	2.78%	1.29%	-1.28%	1.24%	1.95%	0.23%	-	-
Horiz. %	106.32%	103.45%	102.13%	103.45%	102.18%	100.23%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.23	1.20	1.22	1.05	1.00	1.00	1.10	-
P/RPS	3.64	3.81	4.08	3.28	2.82	2.68	2.93	15.60%
YoY %	-4.46%	-6.62%	24.39%	16.31%	5.22%	-8.53%	-	-
Horiz. %	124.23%	130.03%	139.25%	111.95%	96.25%	91.47%	100.00%	-
P/EPS	18.96	28.78	33.66	27.46	-53.03	-20.11	-19.49	-
YoY %	-34.12%	-14.50%	22.58%	151.78%	-163.70%	-3.18%	-	-
Horiz. %	-97.28%	-147.67%	-172.70%	-140.89%	272.09%	103.18%	100.00%	-
EY	5.27	3.47	2.97	3.64	-1.89	-4.97	-5.13	-
YoY %	51.87%	16.84%	-18.41%	292.59%	61.97%	3.12%	-	-
Horiz. %	-102.73%	-67.64%	-57.89%	-70.96%	36.84%	96.88%	100.00%	-
DY	1.63	1.67	1.64	1.90	2.00	3.50	3.18	-36.03%
YoY %	-2.40%	1.83%	-13.68%	-5.00%	-42.86%	10.06%	-	-
Horiz. %	51.26%	52.52%	51.57%	59.75%	62.89%	110.06%	100.00%	-
P/NAPS	1.21	1.22	1.25	1.06	1.02	1.04	1.15	3.45%
YoY %	-0.82%	-2.40%	17.92%	3.92%	-1.92%	-9.57%	-	-
Horiz. %	105.22%	106.09%	108.70%	92.17%	88.70%	90.43%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	16/05/11	28/02/11	09/11/10	25/08/10	10/05/10	25/02/10	-
Price	1.22	1.19	1.13	1.12	0.98	1.09	1.02	-
P/RPS	3.61	3.78	3.78	3.50	2.76	2.92	2.71	21.13%
YoY %	-4.50%	0.00%	8.00%	26.81%	-5.48%	7.75%	-	-
Horiz. %	133.21%	139.48%	139.48%	129.15%	101.85%	107.75%	100.00%	-
P/EPS	18.81	28.54	31.17	29.29	-51.96	-21.92	-18.07	-
YoY %	-34.09%	-8.44%	6.42%	156.37%	-137.04%	-21.31%	-	-
Horiz. %	-104.10%	-157.94%	-172.50%	-162.09%	287.55%	121.31%	100.00%	-
EY	5.32	3.50	3.21	3.41	-1.92	-4.56	-5.53	-
YoY %	52.00%	9.03%	-5.87%	277.60%	57.89%	17.54%	-	-
Horiz. %	-96.20%	-63.29%	-58.05%	-61.66%	34.72%	82.46%	100.00%	-
DY	1.64	1.68	1.77	1.79	2.04	3.21	3.43	-38.93%
YoY %	-2.38%	-5.08%	-1.12%	-12.25%	-36.45%	-6.41%	-	-
Horiz. %	47.81%	48.98%	51.60%	52.19%	59.48%	93.59%	100.00%	-
P/NAPS	1.20	1.21	1.16	1.13	1.00	1.14	1.07	7.96%
YoY %	-0.83%	4.31%	2.65%	13.00%	-12.28%	6.54%	-	-
Horiz. %	112.15%	113.08%	108.41%	105.61%	93.46%	106.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos