[ASAS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.23%
YoY- -42.85%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 113,231 137,197 96,339 65,155 23,853 42,932 44,359 16.88%
PBT 23,461 42,225 32,489 24,788 2,331 11,873 8,797 17.74%
Tax -5,717 -11,179 -8,519 -6,203 -1,412 -3,263 -2,429 15.31%
NP 17,744 31,046 23,970 18,585 919 8,610 6,368 18.60%
-
NP to SH 17,744 31,046 23,865 18,585 919 8,610 6,368 18.60%
-
Tax Rate 24.37% 26.47% 26.22% 25.02% 60.57% 27.48% 27.61% -
Total Cost 95,487 106,151 72,369 46,570 22,934 34,322 37,991 16.58%
-
Net Worth 415,696 406,553 381,978 356,223 340,912 339,269 331,727 3.82%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 9,473 9,536 9,181 - - - 9,594 -0.21%
Div Payout % 53.39% 30.72% 38.47% - - - 150.67% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 415,696 406,553 381,978 356,223 340,912 339,269 331,727 3.82%
NOSH 190,686 190,870 190,989 190,493 191,523 191,677 191,749 -0.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.67% 22.63% 24.88% 28.52% 3.85% 20.05% 14.36% -
ROE 4.27% 7.64% 6.25% 5.22% 0.27% 2.54% 1.92% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.38 71.88 50.44 34.20 12.45 22.40 23.13 16.99%
EPS 9.31 16.27 12.50 9.76 0.48 4.49 3.32 18.73%
DPS 5.00 5.00 4.81 0.00 0.00 0.00 5.00 0.00%
NAPS 2.18 2.13 2.00 1.87 1.78 1.77 1.73 3.92%
Adjusted Per Share Value based on latest NOSH - 190,686
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.36 71.93 50.51 34.16 12.51 22.51 23.26 16.88%
EPS 9.30 16.28 12.51 9.74 0.48 4.51 3.34 18.59%
DPS 4.97 5.00 4.81 0.00 0.00 0.00 5.03 -0.19%
NAPS 2.1793 2.1314 2.0025 1.8675 1.7873 1.7786 1.7391 3.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.63 1.35 1.03 0.79 0.62 0.76 1.28 -
P/RPS 2.75 1.88 2.04 2.31 4.98 3.39 5.53 -10.98%
P/EPS 17.52 8.30 8.24 8.10 129.21 16.92 38.54 -12.30%
EY 5.71 12.05 12.13 12.35 0.77 5.91 2.59 14.06%
DY 3.07 3.70 4.67 0.00 0.00 0.00 3.91 -3.94%
P/NAPS 0.75 0.63 0.52 0.42 0.35 0.43 0.74 0.22%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 14/08/12 15/08/11 16/08/10 26/08/09 19/08/08 21/08/07 -
Price 1.72 1.57 1.00 0.75 0.57 0.74 1.00 -
P/RPS 2.90 2.18 1.98 2.19 4.58 3.30 4.32 -6.42%
P/EPS 18.48 9.65 8.00 7.69 118.79 16.47 30.11 -7.80%
EY 5.41 10.36 12.50 13.01 0.84 6.07 3.32 8.47%
DY 2.91 3.18 4.81 0.00 0.00 0.00 5.00 -8.61%
P/NAPS 0.79 0.74 0.50 0.40 0.32 0.42 0.58 5.28%

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