[AASIA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.64%
YoY- -165.87%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,855 38,497 35,614 45,184 78,684 46,506 34,640 1.03%
PBT 12,626 18,479 14,378 2,263 19,913 16,828 9,915 4.10%
Tax -4,754 -5,816 -5,143 -4,951 -5,715 -3,194 -3,364 5.92%
NP 7,872 12,663 9,235 -2,688 14,198 13,634 6,551 3.10%
-
NP to SH 3,478 6,567 4,379 -5,964 9,054 11,004 4,696 -4.87%
-
Tax Rate 37.65% 31.47% 35.77% 218.78% 28.70% 18.98% 33.93% -
Total Cost 28,983 25,834 26,379 47,872 64,486 32,872 28,089 0.52%
-
Net Worth 153,439 151,953 117,161 114,472 121,503 115,602 106,728 6.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,597 2,401 2,401 4,197 - - 1,799 12.22%
Div Payout % 103.45% 36.56% 54.83% 0.00% - - 38.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 153,439 151,953 117,161 114,472 121,503 115,602 106,728 6.23%
NOSH 119,931 120,054 120,055 119,917 119,920 120,044 119,946 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.36% 32.89% 25.93% -5.95% 18.04% 29.32% 18.91% -
ROE 2.27% 4.32% 3.74% -5.21% 7.45% 9.52% 4.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.73 32.07 29.66 37.68 65.61 38.74 28.88 1.03%
EPS 2.90 5.47 3.65 -4.97 7.55 9.17 3.91 -4.85%
DPS 3.00 2.00 2.00 3.50 0.00 0.00 1.50 12.23%
NAPS 1.2794 1.2657 0.9759 0.9546 1.0132 0.963 0.8898 6.23%
Adjusted Per Share Value based on latest NOSH - 120,169
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.58 5.83 5.40 6.85 11.92 7.05 5.25 1.02%
EPS 0.53 1.00 0.66 -0.90 1.37 1.67 0.71 -4.75%
DPS 0.55 0.36 0.36 0.64 0.00 0.00 0.27 12.57%
NAPS 0.2325 0.2302 0.1775 0.1734 0.1841 0.1752 0.1617 6.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.20 1.32 1.22 1.10 0.85 1.38 0.72 -
P/RPS 3.90 4.12 4.11 2.92 1.30 3.56 2.49 7.75%
P/EPS 41.38 24.13 33.45 -22.12 11.26 15.05 18.39 14.45%
EY 2.42 4.14 2.99 -4.52 8.88 6.64 5.44 -12.61%
DY 2.50 1.52 1.64 3.18 0.00 0.00 2.08 3.10%
P/NAPS 0.94 1.04 1.25 1.15 0.84 1.43 0.81 2.50%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.18 1.29 1.13 1.02 0.95 1.29 0.97 -
P/RPS 3.84 4.02 3.81 2.71 1.45 3.33 3.36 2.24%
P/EPS 40.69 23.58 30.98 -20.51 12.58 14.07 24.78 8.60%
EY 2.46 4.24 3.23 -4.88 7.95 7.11 4.04 -7.92%
DY 2.54 1.55 1.77 3.43 0.00 0.00 1.55 8.57%
P/NAPS 0.92 1.02 1.16 1.07 0.94 1.34 1.09 -2.78%

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