[ASAS] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.65%
YoY- 30.47%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 72,820 44,270 33,671 41,107 45,138 41,233 63,410 2.33%
PBT 25,359 15,564 6,778 10,899 8,148 10,234 19,012 4.91%
Tax -6,740 -3,919 -2,438 -3,183 -2,234 -2,697 -4,995 5.11%
NP 18,619 11,645 4,340 7,716 5,914 7,537 14,017 4.84%
-
NP to SH 18,514 11,645 4,340 7,716 5,914 7,537 14,017 4.74%
-
Tax Rate 26.58% 25.18% 35.97% 29.20% 27.42% 26.35% 26.27% -
Total Cost 54,201 32,625 29,331 33,391 39,224 33,696 49,393 1.55%
-
Net Worth 354,418 348,894 335,119 335,805 333,900 193,684 325,356 1.43%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 9,181 - - - 9,594 5,035 95 114.14%
Div Payout % 49.59% - - - 162.24% 66.81% 0.68% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 354,418 348,894 335,119 335,805 333,900 193,684 325,356 1.43%
NOSH 183,636 190,652 189,333 191,888 191,896 193,684 191,386 -0.68%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 25.57% 26.30% 12.89% 18.77% 13.10% 18.28% 22.11% -
ROE 5.22% 3.34% 1.30% 2.30% 1.77% 3.89% 4.31% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 39.65 23.22 17.78 21.42 23.52 21.29 33.13 3.03%
EPS 10.08 6.11 2.29 4.02 3.08 3.89 7.32 5.47%
DPS 5.00 0.00 0.00 0.00 5.00 2.60 0.05 115.36%
NAPS 1.93 1.83 1.77 1.75 1.74 1.00 1.70 2.13%
Adjusted Per Share Value based on latest NOSH - 191,888
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.18 23.21 17.65 21.55 23.66 21.62 33.24 2.33%
EPS 9.71 6.10 2.28 4.05 3.10 3.95 7.35 4.74%
DPS 4.81 0.00 0.00 0.00 5.03 2.64 0.05 113.98%
NAPS 1.8581 1.8291 1.7569 1.7605 1.7505 1.0154 1.7057 1.43%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.90 0.63 0.60 1.12 0.74 0.69 0.85 -
P/RPS 2.27 2.71 3.37 5.23 3.15 3.24 2.57 -2.04%
P/EPS 8.93 10.31 26.18 27.85 24.01 17.73 11.61 -4.27%
EY 11.20 9.70 3.82 3.59 4.16 5.64 8.62 4.45%
DY 5.56 0.00 0.00 0.00 6.76 3.77 0.06 112.65%
P/NAPS 0.47 0.34 0.34 0.64 0.43 0.69 0.50 -1.02%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 22/02/10 26/02/09 22/02/08 26/03/07 24/02/06 22/02/05 -
Price 0.97 0.65 0.60 0.98 0.70 0.70 0.87 -
P/RPS 2.45 2.80 3.37 4.57 2.98 3.29 2.63 -1.17%
P/EPS 9.62 10.64 26.18 24.37 22.71 17.99 11.88 -3.45%
EY 10.39 9.40 3.82 4.10 4.40 5.56 8.42 3.56%
DY 5.15 0.00 0.00 0.00 7.14 3.71 0.06 109.95%
P/NAPS 0.50 0.36 0.34 0.56 0.40 0.70 0.51 -0.32%

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