[ASAS] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.53%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 72,949 31,377 38,332 42,376 43,823 46,935 61,604 2.85%
PBT 29,985 6,262 9,307 9,912 8,146 13,541 18,407 8.46%
Tax -6,997 -2,487 -2,672 -2,810 -2,423 -3,060 -5,334 4.62%
NP 22,988 3,775 6,635 7,102 5,723 10,481 13,073 9.85%
-
NP to SH 22,988 3,775 6,635 7,102 5,723 10,481 13,073 9.85%
-
Tax Rate 23.34% 39.72% 28.71% 28.35% 29.74% 22.60% 28.98% -
Total Cost 49,961 27,602 31,697 35,274 38,100 36,454 48,531 0.48%
-
Net Worth 364,627 342,509 326,185 332,814 331,083 332,472 327,037 1.82%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 9,594 5,035 95 57 -
Div Payout % - - - 135.10% 87.99% 0.91% 0.44% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 364,627 342,509 326,185 332,814 331,083 332,472 327,037 1.82%
NOSH 190,904 191,346 184,285 191,272 190,277 191,958 191,249 -0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 31.51% 12.03% 17.31% 16.76% 13.06% 22.33% 21.22% -
ROE 6.30% 1.10% 2.03% 2.13% 1.73% 3.15% 4.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.21 16.40 20.80 22.15 23.03 24.45 32.21 2.88%
EPS 12.04 1.97 3.60 3.71 3.01 5.46 6.84 9.87%
DPS 0.00 0.00 0.00 5.00 2.60 0.05 0.03 -
NAPS 1.91 1.79 1.77 1.74 1.74 1.732 1.71 1.85%
Adjusted Per Share Value based on latest NOSH - 191,272
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.24 16.45 20.10 22.22 22.97 24.61 32.30 2.85%
EPS 12.05 1.98 3.48 3.72 3.00 5.49 6.85 9.86%
DPS 0.00 0.00 0.00 5.03 2.64 0.05 0.03 -
NAPS 1.9116 1.7956 1.71 1.7448 1.7357 1.743 1.7145 1.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.78 0.59 0.68 1.13 0.70 0.71 0.97 -
P/RPS 2.04 3.60 3.27 5.10 3.04 2.90 3.01 -6.27%
P/EPS 6.48 29.91 18.89 30.43 23.27 13.00 14.19 -12.24%
EY 15.44 3.34 5.29 3.29 4.30 7.69 7.05 13.95%
DY 0.00 0.00 0.00 4.42 3.71 0.07 0.03 -
P/NAPS 0.41 0.33 0.38 0.65 0.40 0.41 0.57 -5.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 26/11/09 24/11/08 29/11/07 24/11/06 22/11/05 19/11/04 -
Price 0.90 0.62 0.75 1.07 0.71 0.71 0.90 -
P/RPS 2.36 3.78 3.61 4.83 3.08 2.90 2.79 -2.74%
P/EPS 7.47 31.43 20.83 28.82 23.61 13.00 13.17 -9.01%
EY 13.38 3.18 4.80 3.47 4.24 7.69 7.60 9.88%
DY 0.00 0.00 0.00 4.67 3.66 0.07 0.03 -
P/NAPS 0.47 0.35 0.42 0.61 0.41 0.41 0.53 -1.98%

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