[AASIA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 123.05%
YoY- -49.11%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,033 37,109 36,855 34,460 30,952 35,260 38,497 -6.09%
PBT 10,105 12,866 12,626 13,511 11,153 16,490 18,479 -33.15%
Tax -3,980 -4,816 -4,754 -4,890 -4,722 -5,462 -5,816 -22.36%
NP 6,125 8,050 7,872 8,621 6,431 11,028 12,663 -38.40%
-
NP to SH 2,547 3,580 3,475 4,510 2,022 6,492 7,588 -51.73%
-
Tax Rate 39.39% 37.43% 37.65% 36.19% 42.34% 33.12% 31.47% -
Total Cost 28,908 29,059 28,983 25,839 24,521 24,232 25,834 7.79%
-
Net Worth 154,531 153,640 153,963 154,529 151,296 152,833 152,298 0.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,212 10,782 10,782 7,172 3,569 2,400 2,400 108.37%
Div Payout % 283.18% 301.19% 310.29% 159.03% 176.56% 36.98% 31.64% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,531 153,640 153,963 154,529 151,296 152,833 152,298 0.97%
NOSH 121,086 119,230 120,340 120,078 118,999 120,588 120,327 0.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.48% 21.69% 21.36% 25.02% 20.78% 31.28% 32.89% -
ROE 1.65% 2.33% 2.26% 2.92% 1.34% 4.25% 4.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.93 31.12 30.63 28.70 26.01 29.24 31.99 -6.48%
EPS 2.10 3.00 2.89 3.76 1.70 5.38 6.31 -52.00%
DPS 6.00 9.00 9.00 6.00 3.00 2.00 2.00 108.14%
NAPS 1.2762 1.2886 1.2794 1.2869 1.2714 1.2674 1.2657 0.55%
Adjusted Per Share Value based on latest NOSH - 120,078
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.06 5.36 5.32 4.98 4.47 5.09 5.56 -6.09%
EPS 0.37 0.52 0.50 0.65 0.29 0.94 1.10 -51.66%
DPS 1.04 1.56 1.56 1.04 0.52 0.35 0.35 106.82%
NAPS 0.2232 0.2219 0.2224 0.2232 0.2185 0.2207 0.22 0.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.19 1.20 1.16 1.30 1.24 1.32 -
P/RPS 4.08 3.82 3.92 4.04 5.00 4.24 4.13 -0.80%
P/EPS 56.10 39.63 41.56 30.89 76.51 23.03 20.93 93.07%
EY 1.78 2.52 2.41 3.24 1.31 4.34 4.78 -48.27%
DY 5.08 7.56 7.50 5.17 2.31 1.61 1.52 123.70%
P/NAPS 0.92 0.92 0.94 0.90 1.02 0.98 1.04 -7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 14/05/13 28/02/13 19/11/12 24/08/12 23/05/12 29/02/12 -
Price 1.21 1.17 1.18 1.12 1.20 1.13 1.29 -
P/RPS 4.18 3.76 3.85 3.90 4.61 3.86 4.03 2.46%
P/EPS 57.52 38.97 40.86 29.82 70.62 20.99 20.46 99.31%
EY 1.74 2.57 2.45 3.35 1.42 4.76 4.89 -49.81%
DY 4.96 7.69 7.63 5.36 2.50 1.77 1.55 117.30%
P/NAPS 0.95 0.91 0.92 0.87 0.94 0.89 1.02 -4.63%

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