[AASIA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -37.47%
YoY- -174.93%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,855 38,497 35,913 45,184 78,684 46,506 34,640 1.03%
PBT 12,626 18,479 14,457 2,537 19,913 15,896 9,961 4.02%
Tax -4,754 -5,816 -5,233 -4,951 -5,715 -3,194 -3,364 5.92%
NP 7,872 12,663 9,224 -2,414 14,198 12,702 6,597 2.98%
-
NP to SH 3,475 7,588 4,358 -6,784 9,054 10,072 5,090 -6.15%
-
Tax Rate 37.65% 31.47% 36.20% 195.15% 28.70% 20.09% 33.77% -
Total Cost 28,983 25,834 26,689 47,598 64,486 33,804 28,043 0.55%
-
Net Worth 153,963 152,298 117,324 114,906 121,353 115,892 100,102 7.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,782 2,400 2,397 4,197 12,005 - 3,483 20.70%
Div Payout % 310.29% 31.64% 55.02% 0.00% 132.60% - 68.45% -
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 153,963 152,298 117,324 114,906 121,353 115,892 100,102 7.43%
NOSH 120,340 120,327 120,222 120,169 119,772 120,344 112,500 1.12%
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 21.36% 32.89% 25.68% -5.34% 18.04% 27.31% 19.04% -
ROE 2.26% 4.98% 3.71% -5.90% 7.46% 8.69% 5.08% -
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 30.63 31.99 29.87 37.60 65.69 38.64 30.79 -0.08%
EPS 2.89 6.31 3.62 -5.65 7.56 8.37 4.52 -7.17%
DPS 9.00 2.00 2.00 3.50 10.00 0.00 3.10 19.41%
NAPS 1.2794 1.2657 0.9759 0.9562 1.0132 0.963 0.8898 6.23%
Adjusted Per Share Value based on latest NOSH - 120,169
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.58 5.83 5.44 6.85 11.92 7.05 5.25 1.02%
EPS 0.53 1.15 0.66 -1.03 1.37 1.53 0.77 -6.03%
DPS 1.63 0.36 0.36 0.64 1.82 0.00 0.53 20.57%
NAPS 0.2333 0.2308 0.1778 0.1741 0.1839 0.1756 0.1517 7.43%
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 1.20 1.32 1.22 1.10 0.85 1.38 0.72 -
P/RPS 3.92 4.13 4.08 2.93 1.29 3.57 2.34 8.97%
P/EPS 41.56 20.93 33.66 -19.49 11.24 16.49 15.91 17.33%
EY 2.41 4.78 2.97 -5.13 8.89 6.06 6.28 -14.74%
DY 7.50 1.52 1.64 3.18 11.76 0.00 4.30 9.70%
P/NAPS 0.94 1.04 1.25 1.15 0.84 1.43 0.81 2.50%
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 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.18 1.29 1.13 1.02 0.95 1.29 0.97 -
P/RPS 3.85 4.03 3.78 2.71 1.45 3.34 3.15 3.39%
P/EPS 40.86 20.46 31.17 -18.07 12.57 15.41 21.44 11.33%
EY 2.45 4.89 3.21 -5.53 7.96 6.49 4.66 -10.15%
DY 7.63 1.55 1.77 3.43 10.53 0.00 3.19 15.62%
P/NAPS 0.92 1.02 1.16 1.07 0.94 1.34 1.09 -2.78%

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