[ASAS] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -86.61%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,949 26,460 17,373 17,502 4,609 9,270 10,539 17.63%
PBT 1,091 5,824 4,664 9,290 -12 2,517 1,530 -5.47%
Tax -371 -2,181 -1,731 -1,988 -556 -790 -417 -1.92%
NP 720 3,643 2,933 7,302 -568 1,727 1,113 -6.99%
-
NP to SH 720 3,643 2,828 7,302 -568 1,727 1,113 -6.99%
-
Tax Rate 34.01% 37.45% 37.11% 21.40% - 31.39% 27.25% -
Total Cost 27,229 22,817 14,440 10,200 5,177 7,543 9,426 19.32%
-
Net Worth 401,684 383,373 354,418 348,894 335,119 335,805 333,900 3.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,473 9,536 9,181 - - - 9,594 -0.21%
Div Payout % 1,315.79% 261.78% 324.68% - - - 862.07% -
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 401,684 383,373 354,418 348,894 335,119 335,805 333,900 3.12%
NOSH 189,473 190,732 183,636 190,652 189,333 191,888 191,896 -0.21%
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 2.58% 13.77% 16.88% 41.72% -12.32% 18.63% 10.56% -
ROE 0.18% 0.95% 0.80% 2.09% -0.17% 0.51% 0.33% -
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 14.75 13.87 9.46 9.18 2.43 4.83 5.49 17.88%
EPS 0.38 1.91 1.54 3.83 -0.30 0.90 0.58 -6.79%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 5.00 0.00%
NAPS 2.12 2.01 1.93 1.83 1.77 1.75 1.74 3.34%
Adjusted Per Share Value based on latest NOSH - 189,473
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.65 13.87 9.11 9.18 2.42 4.86 5.53 17.61%
EPS 0.38 1.91 1.48 3.83 -0.30 0.91 0.58 -6.79%
DPS 4.97 5.00 4.81 0.00 0.00 0.00 5.03 -0.19%
NAPS 2.1059 2.0099 1.8581 1.8291 1.7569 1.7605 1.7505 3.12%
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 1.48 1.05 0.90 0.63 0.60 1.12 0.74 -
P/RPS 10.03 7.57 9.51 6.86 24.65 23.18 13.47 -4.79%
P/EPS 389.47 54.97 58.44 16.45 -200.00 124.44 127.59 20.42%
EY 0.26 1.82 1.71 6.08 -0.50 0.80 0.78 -16.71%
DY 3.38 4.76 5.56 0.00 0.00 0.00 6.76 -10.90%
P/NAPS 0.70 0.52 0.47 0.34 0.34 0.64 0.43 8.45%
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 20/02/13 24/02/12 21/02/11 22/02/10 26/02/09 22/02/08 26/03/07 -
Price 1.41 1.07 0.97 0.65 0.60 0.98 0.70 -
P/RPS 9.56 7.71 10.25 7.08 24.65 20.29 12.75 -4.68%
P/EPS 371.05 56.02 62.99 16.97 -200.00 108.89 120.69 20.56%
EY 0.27 1.79 1.59 5.89 -0.50 0.92 0.83 -17.05%
DY 3.55 4.67 5.15 0.00 0.00 0.00 7.14 -10.98%
P/NAPS 0.67 0.53 0.50 0.36 0.34 0.56 0.40 8.96%

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