[AASIA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.02%
YoY- -44.86%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,324 31,050 35,033 37,109 36,855 34,460 30,952 2.92%
PBT 9,478 5,631 10,105 12,866 12,626 13,511 11,153 -10.25%
Tax -3,892 -3,590 -3,980 -4,816 -4,754 -4,890 -4,722 -12.06%
NP 5,586 2,041 6,125 8,050 7,872 8,621 6,431 -8.94%
-
NP to SH 2,221 -1,161 2,547 3,580 3,475 4,510 2,022 6.43%
-
Tax Rate 41.06% 63.75% 39.39% 37.43% 37.65% 36.19% 42.34% -
Total Cost 26,738 29,009 28,908 29,059 28,983 25,839 24,521 5.92%
-
Net Worth 153,620 153,671 154,531 153,640 153,963 154,529 151,296 1.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 3,610 7,212 10,782 10,782 7,172 3,569 -
Div Payout % - 0.00% 283.18% 301.19% 310.29% 159.03% 176.56% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,620 153,671 154,531 153,640 153,963 154,529 151,296 1.01%
NOSH 120,373 120,422 121,086 119,230 120,340 120,078 118,999 0.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.28% 6.57% 17.48% 21.69% 21.36% 25.02% 20.78% -
ROE 1.45% -0.76% 1.65% 2.33% 2.26% 2.92% 1.34% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.85 25.78 28.93 31.12 30.63 28.70 26.01 2.13%
EPS 1.85 -0.96 2.10 3.00 2.89 3.76 1.70 5.78%
DPS 0.00 3.00 6.00 9.00 9.00 6.00 3.00 -
NAPS 1.2762 1.2761 1.2762 1.2886 1.2794 1.2869 1.2714 0.25%
Adjusted Per Share Value based on latest NOSH - 119,230
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.67 4.48 5.06 5.36 5.32 4.98 4.47 2.95%
EPS 0.32 -0.17 0.37 0.52 0.50 0.65 0.29 6.76%
DPS 0.00 0.52 1.04 1.56 1.56 1.04 0.52 -
NAPS 0.2219 0.222 0.2232 0.2219 0.2224 0.2232 0.2185 1.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.12 1.12 1.18 1.19 1.20 1.16 1.30 -
P/RPS 4.17 4.34 4.08 3.82 3.92 4.04 5.00 -11.36%
P/EPS 60.70 -116.17 56.10 39.63 41.56 30.89 76.51 -14.26%
EY 1.65 -0.86 1.78 2.52 2.41 3.24 1.31 16.58%
DY 0.00 2.68 5.08 7.56 7.50 5.17 2.31 -
P/NAPS 0.88 0.88 0.92 0.92 0.94 0.90 1.02 -9.34%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 30/08/13 14/05/13 28/02/13 19/11/12 24/08/12 -
Price 1.13 1.14 1.21 1.17 1.18 1.12 1.20 -
P/RPS 4.21 4.42 4.18 3.76 3.85 3.90 4.61 -5.85%
P/EPS 61.24 -118.24 57.52 38.97 40.86 29.82 70.62 -9.03%
EY 1.63 -0.85 1.74 2.57 2.45 3.35 1.42 9.60%
DY 0.00 2.63 4.96 7.69 7.63 5.36 2.50 -
P/NAPS 0.89 0.89 0.95 0.91 0.92 0.87 0.94 -3.56%

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