[AASIA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -14.44%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,855 34,460 30,952 35,260 38,497 41,813 40,564 -6.16%
PBT 12,626 13,511 11,153 16,490 18,479 21,391 19,800 -25.81%
Tax -4,754 -4,890 -4,722 -5,462 -5,816 -6,605 -6,516 -18.87%
NP 7,872 8,621 6,431 11,028 12,663 14,786 13,284 -29.33%
-
NP to SH 3,475 4,510 2,022 6,492 7,588 8,863 7,787 -41.46%
-
Tax Rate 37.65% 36.19% 42.34% 33.12% 31.47% 30.88% 32.91% -
Total Cost 28,983 25,839 24,521 24,232 25,834 27,027 27,280 4.10%
-
Net Worth 153,963 154,529 151,296 152,833 152,298 122,329 122,161 16.59%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,782 7,172 3,569 2,400 2,400 2,400 2,400 171.02%
Div Payout % 310.29% 159.03% 176.56% 36.98% 31.64% 27.09% 30.83% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,963 154,529 151,296 152,833 152,298 122,329 122,161 16.59%
NOSH 120,340 120,078 118,999 120,588 120,327 119,942 120,048 0.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.36% 25.02% 20.78% 31.28% 32.89% 35.36% 32.75% -
ROE 2.26% 2.92% 1.34% 4.25% 4.98% 7.25% 6.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.63 28.70 26.01 29.24 31.99 34.86 33.79 -6.30%
EPS 2.89 3.76 1.70 5.38 6.31 7.39 6.49 -41.54%
DPS 9.00 6.00 3.00 2.00 2.00 2.00 2.00 171.32%
NAPS 1.2794 1.2869 1.2714 1.2674 1.2657 1.0199 1.0176 16.40%
Adjusted Per Share Value based on latest NOSH - 120,588
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.32 4.98 4.47 5.09 5.56 6.04 5.86 -6.21%
EPS 0.50 0.65 0.29 0.94 1.10 1.28 1.12 -41.44%
DPS 1.56 1.04 0.52 0.35 0.35 0.35 0.35 169.61%
NAPS 0.2224 0.2232 0.2185 0.2207 0.22 0.1767 0.1764 16.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.20 1.16 1.30 1.24 1.32 1.02 1.23 -
P/RPS 3.92 4.04 5.00 4.24 4.13 2.93 3.64 5.04%
P/EPS 41.56 30.89 76.51 23.03 20.93 13.80 18.96 68.34%
EY 2.41 3.24 1.31 4.34 4.78 7.24 5.27 -40.50%
DY 7.50 5.17 2.31 1.61 1.52 1.96 1.63 175.36%
P/NAPS 0.94 0.90 1.02 0.98 1.04 1.00 1.21 -15.42%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 19/11/12 24/08/12 23/05/12 29/02/12 22/11/11 26/08/11 -
Price 1.18 1.12 1.20 1.13 1.29 1.24 1.22 -
P/RPS 3.85 3.90 4.61 3.86 4.03 3.56 3.61 4.36%
P/EPS 40.86 29.82 70.62 20.99 20.46 16.78 18.81 67.33%
EY 2.45 3.35 1.42 4.76 4.89 5.96 5.32 -40.22%
DY 7.63 5.36 2.50 1.77 1.55 1.61 1.64 177.39%
P/NAPS 0.92 0.87 0.94 0.89 1.02 1.22 1.20 -16.16%

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