[ASAS] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

15-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 12.01%

YoY- -3.69%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	59,133	27,608	38,904	47,135	38,712	60,473	53,785	1.59%
YoY %	114.19%	-29.04%	-17.46%	21.76%	-35.98%	12.43%	-	-
Horiz. %	109.94%	51.33%	72.33%	87.64%	71.98%	112.43%	100.00%	-
PBT	21,089	3,600	10,137	9,138	9,375	16,124	19,405	1.39%
YoY %	485.81%	-64.49%	10.93%	-2.53%	-41.86%	-16.91%	-	-
Horiz. %	108.68%	18.55%	52.24%	47.09%	48.31%	83.09%	100.00%	-
Tax	-5,122	-1,836	-2,849	-2,514	-2,497	-4,204	-4,838	0.95%
YoY %	-178.98%	35.56%	-13.33%	-0.68%	40.60%	13.10%	-	-
Horiz. %	105.87%	37.95%	58.89%	51.96%	51.61%	86.90%	100.00%	-
NP	15,967	1,764	7,288	6,624	6,878	11,920	14,567	1.54%
YoY %	805.16%	-75.80%	10.02%	-3.69%	-42.30%	-18.17%	-	-
Horiz. %	109.61%	12.11%	50.03%	45.47%	47.22%	81.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,967	1,764	7,288	6,624	6,878	11,920	14,567	1.54%
YoY %	805.16%	-75.80%	10.02%	-3.69%	-42.30%	-18.17%	-	-
Horiz. %	109.61%	12.11%	50.03%	45.47%	47.22%	81.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.29%	51.00%	28.10%	27.51%	26.63%	26.07%	24.93%	-
YoY %	-52.37%	81.49%	2.14%	3.30%	2.15%	4.57%	-	-
Horiz. %	97.43%	204.57%	112.72%	110.35%	106.82%	104.57%	100.00%	-
Total Cost	43,166	25,844	31,616	40,511	31,834	48,553	39,218	1.61%
YoY %	67.03%	-18.26%	-21.96%	27.26%	-34.43%	23.80%	-	-
Horiz. %	110.07%	65.90%	80.62%	103.30%	81.17%	123.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,523	339,944	335,097	336,403	333,924	327,749	322,574	1.53%
YoY %	3.99%	1.45%	-0.39%	0.74%	1.88%	1.60%	-	-
Horiz. %	109.59%	105.38%	103.88%	104.29%	103.52%	101.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	9,594	5,035	95	57	-
YoY %	-	-	-	90.55%	5,200.00%	66.67%	-	-
Horiz. %	-	-	-	16,831.58%	8,833.33%	166.67%	100.00%	-
Div Payout %	-	-	-	144.85%	73.22%	0.80%	0.39%	-
YoY %	-	-	-	97.83%	9,052.50%	105.13%	-	-
Horiz. %	-	-	-	37,141.03%	18,774.36%	205.13%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	353,523	339,944	335,097	336,403	333,924	327,749	322,574	1.53%
YoY %	3.99%	1.45%	-0.39%	0.74%	1.88%	1.60%	-	-
Horiz. %	109.59%	105.38%	103.88%	104.29%	103.52%	101.60%	100.00%	-
NOSH	191,093	192,058	190,396	191,138	190,813	191,666	192,008	-0.07%
YoY %	-0.50%	0.87%	-0.39%	0.17%	-0.45%	-0.18%	-	-
Horiz. %	99.52%	100.03%	99.16%	99.55%	99.38%	99.82%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	27.00%	6.39%	18.73%	14.05%	17.77%	19.71%	27.08%	-
YoY %	322.54%	-65.88%	33.31%	-20.93%	-9.84%	-27.22%	-	-
Horiz. %	99.70%	23.60%	69.17%	51.88%	65.62%	72.78%	100.00%	-
ROE	4.52%	0.52%	2.17%	1.97%	2.06%	3.64%	4.52%	-
YoY %	769.23%	-76.04%	10.15%	-4.37%	-43.41%	-19.47%	-	-
Horiz. %	100.00%	11.50%	48.01%	43.58%	45.58%	80.53%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	30.94	14.37	20.43	24.66	20.29	31.55	28.01	1.67%
YoY %	115.31%	-29.66%	-17.15%	21.54%	-35.69%	12.64%	-	-
Horiz. %	110.46%	51.30%	72.94%	88.04%	72.44%	112.64%	100.00%	-
EPS	8.36	0.92	3.83	3.47	3.60	6.22	7.59	1.62%
YoY %	808.70%	-75.98%	10.37%	-3.61%	-42.12%	-18.05%	-	-
Horiz. %	110.14%	12.12%	50.46%	45.72%	47.43%	81.95%	100.00%	-
DPS	0.00	0.00	0.00	5.00	2.60	0.05	0.03	-
YoY %	0.00%	0.00%	0.00%	92.31%	5,100.00%	66.67%	-	-
Horiz. %	0.00%	0.00%	0.00%	16,666.67%	8,666.67%	166.67%	100.00%	-
NAPS	1.85	1.77	1.76	1.76	1.75	1.71	1.68	1.61%
YoY %	4.52%	0.57%	0.00%	0.57%	2.34%	1.79%	-	-
Horiz. %	110.12%	105.36%	104.76%	104.76%	104.17%	101.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 191,138
RPS	31.00	14.47	20.40	24.71	20.29	31.70	28.20	1.58%
YoY %	114.24%	-29.07%	-17.44%	21.78%	-35.99%	12.41%	-	-
Horiz. %	109.93%	51.31%	72.34%	87.62%	71.95%	112.41%	100.00%	-
EPS	8.37	0.92	3.82	3.47	3.61	6.25	7.64	1.53%
YoY %	809.78%	-75.92%	10.09%	-3.88%	-42.24%	-18.19%	-	-
Horiz. %	109.55%	12.04%	50.00%	45.42%	47.25%	81.81%	100.00%	-
DPS	0.00	0.00	0.00	5.03	2.64	0.05	0.03	-
YoY %	0.00%	0.00%	0.00%	90.53%	5,180.00%	66.67%	-	-
Horiz. %	0.00%	0.00%	0.00%	16,766.67%	8,800.00%	166.67%	100.00%	-
NAPS	1.8534	1.7822	1.7568	1.7636	1.7506	1.7182	1.6911	1.53%
YoY %	4.00%	1.45%	-0.39%	0.74%	1.89%	1.60%	-	-
Horiz. %	109.60%	105.39%	103.89%	104.29%	103.52%	101.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.79	0.58	0.90	0.76	0.69	0.78	1.17	-
P/RPS	2.55	4.03	4.40	3.08	3.40	2.47	4.18	-7.90%
YoY %	-36.72%	-8.41%	42.86%	-9.41%	37.65%	-40.91%	-	-
Horiz. %	61.00%	96.41%	105.26%	73.68%	81.34%	59.09%	100.00%	-
P/EPS	9.45	63.15	23.51	21.93	19.14	12.54	15.42	-7.83%
YoY %	-85.04%	168.61%	7.20%	14.58%	52.63%	-18.68%	-	-
Horiz. %	61.28%	409.53%	152.46%	142.22%	124.12%	81.32%	100.00%	-
EY	10.58	1.58	4.25	4.56	5.22	7.97	6.48	8.50%
YoY %	569.62%	-62.82%	-6.80%	-12.64%	-34.50%	22.99%	-	-
Horiz. %	163.27%	24.38%	65.59%	70.37%	80.56%	122.99%	100.00%	-
DY	0.00	0.00	0.00	6.58	3.77	0.06	0.03	-
YoY %	0.00%	0.00%	0.00%	74.54%	6,183.33%	100.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	21,933.33%	12,566.67%	200.00%	100.00%	-
P/NAPS	0.43	0.33	0.51	0.43	0.39	0.46	0.70	-7.79%
YoY %	30.30%	-35.29%	18.60%	10.26%	-15.22%	-34.29%	-	-
Horiz. %	61.43%	47.14%	72.86%	61.43%	55.71%	65.71%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	17/05/10	21/05/09	27/05/08	15/05/07	19/05/06	16/05/05	12/05/04	-
Price	0.77	0.57	0.84	1.10	0.76	0.75	1.09	-
P/RPS	2.49	3.97	4.11	4.46	3.75	2.38	3.89	-7.16%
YoY %	-37.28%	-3.41%	-7.85%	18.93%	57.56%	-38.82%	-	-
Horiz. %	64.01%	102.06%	105.66%	114.65%	96.40%	61.18%	100.00%	-
P/EPS	9.22	62.06	21.94	31.74	21.08	12.06	14.37	-7.12%
YoY %	-85.14%	182.86%	-30.88%	50.57%	74.79%	-16.08%	-	-
Horiz. %	64.16%	431.87%	152.68%	220.88%	146.69%	83.92%	100.00%	-
EY	10.85	1.61	4.56	3.15	4.74	8.29	6.96	7.67%
YoY %	573.91%	-64.69%	44.76%	-33.54%	-42.82%	19.11%	-	-
Horiz. %	155.89%	23.13%	65.52%	45.26%	68.10%	119.11%	100.00%	-
DY	0.00	0.00	0.00	4.55	3.42	0.07	0.03	-
YoY %	0.00%	0.00%	0.00%	33.04%	4,785.71%	133.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	15,166.67%	11,400.00%	233.33%	100.00%	-
P/NAPS	0.42	0.32	0.48	0.63	0.43	0.44	0.65	-7.01%
YoY %	31.25%	-33.33%	-23.81%	46.51%	-2.27%	-32.31%	-	-
Horiz. %	64.62%	49.23%	73.85%	96.92%	66.15%	67.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos