[AASIA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

22-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 41.73%

YoY- 79.07%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	23,359	23,280	29,085	33,122	27,222	33,916	64,611	-15.59%
YoY %	0.34%	-19.96%	-12.19%	21.67%	-19.74%	-47.51%	-	-
Horiz. %	36.15%	36.03%	45.02%	51.26%	42.13%	52.49%	100.00%	-
PBT	8,025	5,435	12,430	17,398	10,464	-2,513	15,437	-10.32%
YoY %	47.65%	-56.28%	-28.56%	66.27%	516.39%	-116.28%	-	-
Horiz. %	51.99%	35.21%	80.52%	112.70%	67.79%	-16.28%	100.00%	-
Tax	-2,383	-2,612	-3,776	-4,702	-3,330	-2,607	-4,556	-10.23%
YoY %	8.77%	30.83%	19.69%	-41.20%	-27.73%	42.78%	-	-
Horiz. %	52.30%	57.33%	82.88%	103.20%	73.09%	57.22%	100.00%	-
NP	5,642	2,823	8,654	12,696	7,134	-5,120	10,881	-10.36%
YoY %	99.86%	-67.38%	-31.84%	77.96%	239.34%	-147.05%	-	-
Horiz. %	51.85%	25.94%	79.53%	116.68%	65.56%	-47.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,702	608	5,244	7,048	3,936	-6,750	6,419	-13.42%
YoY %	344.41%	-88.41%	-25.60%	79.07%	158.31%	-205.16%	-	-
Horiz. %	42.09%	9.47%	81.69%	109.80%	61.32%	-105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.69%	48.06%	30.38%	27.03%	31.82%	-	29.51%	-
YoY %	-38.22%	58.20%	12.39%	-15.05%	0.00%	-	-	-
Horiz. %	100.61%	162.86%	102.95%	91.60%	107.83%	-	100.00%	-
Total Cost	17,717	20,457	20,431	20,426	20,088	39,036	53,730	-16.87%
YoY %	-13.39%	0.13%	0.02%	1.68%	-48.54%	-27.35%	-	-
Horiz. %	32.97%	38.07%	38.03%	38.02%	37.39%	72.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	157,316	152,131	154,428	122,457	118,488	113,682	117,521	4.97%
YoY %	3.41%	-1.49%	26.11%	3.35%	4.23%	-3.27%	-	-
Horiz. %	133.86%	129.45%	131.40%	104.20%	100.82%	96.73%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	2,401	2,384	3,600	2,401	2,400	4,196	-	-
YoY %	0.71%	-33.78%	49.94%	0.04%	-42.80%	0.00%	-	-
Horiz. %	57.22%	56.82%	85.80%	57.22%	57.20%	100.00%	-	-
Div Payout %	88.89%	392.16%	68.65%	34.07%	60.98%	0.00%	-	-
YoY %	-77.33%	471.25%	101.50%	-44.13%	0.00%	0.00%	-	-
Horiz. %	145.77%	643.10%	112.58%	55.87%	100.00%	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	157,316	152,131	154,428	122,457	118,488	113,682	117,521	4.97%
YoY %	3.41%	-1.49%	26.11%	3.35%	4.23%	-3.27%	-	-
Horiz. %	133.86%	129.45%	131.40%	104.20%	100.82%	96.73%	100.00%	-
NOSH	120,088	119,215	120,000	120,068	120,000	119,893	119,981	0.01%
YoY %	0.73%	-0.65%	-0.06%	0.06%	0.09%	-0.07%	-	-
Horiz. %	100.09%	99.36%	100.02%	100.07%	100.02%	99.93%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	24.15%	12.13%	29.75%	38.33%	26.21%	-15.10%	16.84%	-
YoY %	99.09%	-59.23%	-22.38%	46.24%	273.58%	-189.67%	-	-
Horiz. %	143.41%	72.03%	176.66%	227.61%	155.64%	-89.67%	100.00%	-
ROE	1.72%	0.40%	3.40%	5.76%	3.32%	-5.94%	5.46%	-
YoY %	330.00%	-88.24%	-40.97%	73.49%	155.89%	-208.79%	-	-
Horiz. %	31.50%	7.33%	62.27%	105.49%	60.81%	-108.79%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	19.45	19.53	24.24	27.59	22.69	28.29	53.85	-15.60%
YoY %	-0.41%	-19.43%	-12.14%	21.60%	-19.79%	-47.47%	-	-
Horiz. %	36.12%	36.27%	45.01%	51.23%	42.14%	52.53%	100.00%	-
EPS	2.25	0.51	4.37	5.87	3.28	-5.63	5.35	-13.43%
YoY %	341.18%	-88.33%	-25.55%	78.96%	158.26%	-205.23%	-	-
Horiz. %	42.06%	9.53%	81.68%	109.72%	61.31%	-105.23%	100.00%	-
DPS	2.00	2.00	3.00	2.00	2.00	3.50	0.00	-
YoY %	0.00%	-33.33%	50.00%	0.00%	-42.86%	0.00%	-	-
Horiz. %	57.14%	57.14%	85.71%	57.14%	57.14%	100.00%	-	-
NAPS	1.31	1.2761	1.2869	1.0199	0.9874	0.9482	0.9795	4.96%
YoY %	2.66%	-0.84%	26.18%	3.29%	4.13%	-3.20%	-	-
Horiz. %	133.74%	130.28%	131.38%	104.12%	100.81%	96.80%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,942
RPS	3.54	3.53	4.41	5.02	4.12	5.14	9.79	-15.58%
YoY %	0.28%	-19.95%	-12.15%	21.84%	-19.84%	-47.50%	-	-
Horiz. %	36.16%	36.06%	45.05%	51.28%	42.08%	52.50%	100.00%	-
EPS	0.41	0.09	0.79	1.07	0.60	-1.02	0.97	-13.36%
YoY %	355.56%	-88.61%	-26.17%	78.33%	158.82%	-205.15%	-	-
Horiz. %	42.27%	9.28%	81.44%	110.31%	61.86%	-105.15%	100.00%	-
DPS	0.36	0.36	0.55	0.36	0.36	0.64	0.00	-
YoY %	0.00%	-34.55%	52.78%	0.00%	-43.75%	0.00%	-	-
Horiz. %	56.25%	56.25%	85.94%	56.25%	56.25%	100.00%	-	-
NAPS	0.2384	0.2305	0.234	0.1855	0.1795	0.1723	0.1781	4.97%
YoY %	3.43%	-1.50%	26.15%	3.34%	4.18%	-3.26%	-	-
Horiz. %	133.86%	129.42%	131.39%	104.15%	100.79%	96.74%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	1.10	1.12	1.16	1.02	1.05	1.02	1.01	-
P/RPS	5.66	5.74	4.79	3.70	4.63	3.61	1.88	20.15%
YoY %	-1.39%	19.83%	29.46%	-20.09%	28.25%	92.02%	-	-
Horiz. %	301.06%	305.32%	254.79%	196.81%	246.28%	192.02%	100.00%	-
P/EPS	48.89	219.61	26.54	17.38	32.01	-18.12	18.88	17.17%
YoY %	-77.74%	727.47%	52.70%	-45.70%	276.66%	-195.97%	-	-
Horiz. %	258.95%	1,163.19%	140.57%	92.06%	169.54%	-95.97%	100.00%	-
EY	2.05	0.46	3.77	5.75	3.12	-5.52	5.30	-14.63%
YoY %	345.65%	-87.80%	-34.43%	84.29%	156.52%	-204.15%	-	-
Horiz. %	38.68%	8.68%	71.13%	108.49%	58.87%	-104.15%	100.00%	-
DY	1.82	1.79	2.59	1.96	1.90	3.43	0.00	-
YoY %	1.68%	-30.89%	32.14%	3.16%	-44.61%	0.00%	-	-
Horiz. %	53.06%	52.19%	75.51%	57.14%	55.39%	100.00%	-	-
P/NAPS	0.84	0.88	0.90	1.00	1.06	1.08	1.03	-3.33%
YoY %	-4.55%	-2.22%	-10.00%	-5.66%	-1.85%	4.85%	-	-
Horiz. %	81.55%	85.44%	87.38%	97.09%	102.91%	104.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/14	28/11/13	19/11/12	22/11/11	09/11/10	25/11/09	21/11/08	-
Price	1.14	1.14	1.12	1.24	1.12	1.01	0.83	-
P/RPS	5.86	5.84	4.62	4.50	4.94	3.57	1.54	24.93%
YoY %	0.34%	26.41%	2.67%	-8.91%	38.38%	131.82%	-	-
Horiz. %	380.52%	379.22%	300.00%	292.21%	320.78%	231.82%	100.00%	-
P/EPS	50.67	223.53	25.63	21.12	34.15	-17.94	15.51	21.80%
YoY %	-77.33%	772.14%	21.35%	-38.16%	290.36%	-215.67%	-	-
Horiz. %	326.69%	1,441.20%	165.25%	136.17%	220.18%	-115.67%	100.00%	-
EY	1.97	0.45	3.90	4.73	2.93	-5.57	6.45	-17.92%
YoY %	337.78%	-88.46%	-17.55%	61.43%	152.60%	-186.36%	-	-
Horiz. %	30.54%	6.98%	60.47%	73.33%	45.43%	-86.36%	100.00%	-
DY	1.75	1.75	2.68	1.61	1.79	3.47	0.00	-
YoY %	0.00%	-34.70%	66.46%	-10.06%	-48.41%	0.00%	-	-
Horiz. %	50.43%	50.43%	77.23%	46.40%	51.59%	100.00%	-	-
P/NAPS	0.87	0.89	0.87	1.22	1.13	1.07	0.85	0.38%
YoY %	-2.25%	2.30%	-28.69%	7.96%	5.61%	25.88%	-	-
Horiz. %	102.35%	104.71%	102.35%	143.53%	132.94%	125.88%	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