[ASAS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 219.81%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 107,926 85,587 55,447 26,768 29,062 31,837 34,599 20.85%
PBT 35,057 26,346 20,695 6,274 6,790 8,382 6,618 31.99%
Tax -8,525 -6,447 -5,009 -1,931 -1,882 -2,393 -1,817 29.35%
NP 26,532 19,899 15,686 4,343 4,908 5,989 4,801 32.93%
-
NP to SH 26,532 19,899 15,686 4,343 4,908 5,989 4,801 32.93%
-
Tax Rate 24.32% 24.47% 24.20% 30.78% 27.72% 28.55% 27.46% -
Total Cost 81,394 65,688 39,761 22,425 24,154 25,848 29,798 18.21%
-
Net Worth 404,660 379,664 364,480 340,963 338,021 332,934 332,818 3.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 404,660 379,664 364,480 340,963 338,021 332,934 332,818 3.30%
NOSH 190,877 190,786 190,827 190,482 190,972 191,341 191,274 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.58% 23.25% 28.29% 16.22% 16.89% 18.81% 13.88% -
ROE 6.56% 5.24% 4.30% 1.27% 1.45% 1.80% 1.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.54 44.86 29.06 14.05 15.22 16.64 18.09 20.89%
EPS 13.90 10.43 8.22 2.28 2.57 3.13 2.51 32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.99 1.91 1.79 1.77 1.74 1.74 3.34%
Adjusted Per Share Value based on latest NOSH - 191,346
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.58 44.87 29.07 14.03 15.24 16.69 18.14 20.85%
EPS 13.91 10.43 8.22 2.28 2.57 3.14 2.52 32.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1215 1.9904 1.9108 1.7875 1.7721 1.7454 1.7448 3.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.55 0.92 0.78 0.59 0.68 1.13 0.70 -
P/RPS 2.74 2.05 2.68 4.20 4.47 6.79 3.87 -5.58%
P/EPS 11.15 8.82 9.49 25.88 26.46 36.10 27.89 -14.15%
EY 8.97 11.34 10.54 3.86 3.78 2.77 3.59 16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.41 0.33 0.38 0.65 0.40 10.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 12/11/12 15/11/11 08/11/10 26/11/09 24/11/08 29/11/07 24/11/06 -
Price 1.52 1.09 0.90 0.62 0.75 1.07 0.71 -
P/RPS 2.69 2.43 3.10 4.41 4.93 6.43 3.93 -6.11%
P/EPS 10.94 10.45 10.95 27.19 29.18 34.19 28.29 -14.63%
EY 9.14 9.57 9.13 3.68 3.43 2.93 3.54 17.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.55 0.47 0.35 0.42 0.61 0.41 9.82%

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