[AASIA] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

05-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -22.69%

YoY- -26.94%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	35,260	37,948	44,738	71,199	54,975	35,550	29,264	3.15%
YoY %	-7.08%	-15.18%	-37.16%	29.51%	54.64%	21.48%	-	-
Horiz. %	120.49%	129.67%	152.88%	243.30%	187.86%	121.48%	100.00%	-
PBT	16,490	15,575	4,475	16,320	17,464	11,076	-9,390	-
YoY %	5.87%	248.04%	-72.58%	-6.55%	57.67%	217.96%	-	-
Horiz. %	-175.61%	-165.87%	-47.66%	-173.80%	-185.99%	-117.96%	100.00%	-
Tax	-5,462	-5,465	-5,477	-4,942	-4,314	-4,009	-2,783	11.88%
YoY %	0.05%	0.22%	-10.83%	-14.56%	-7.61%	-44.05%	-	-
Horiz. %	196.26%	196.37%	196.80%	177.58%	155.01%	144.05%	100.00%	-
NP	11,028	10,110	-1,002	11,378	13,150	7,067	-12,173	-
YoY %	9.08%	1,108.98%	-108.81%	-13.48%	86.08%	158.05%	-	-
Horiz. %	-90.59%	-83.05%	8.23%	-93.47%	-108.03%	-58.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,492	5,023	-5,966	7,000	9,581	5,947	-12,251	-
YoY %	29.25%	184.19%	-185.23%	-26.94%	61.11%	148.54%	-	-
Horiz. %	-52.99%	-41.00%	48.70%	-57.14%	-78.21%	-48.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.12%	35.09%	122.39%	30.28%	24.70%	36.20%	-	-
YoY %	-5.61%	-71.33%	304.19%	22.59%	-31.77%	0.00%	-	-
Horiz. %	91.49%	96.93%	338.09%	83.65%	68.23%	100.00%	-	-
Total Cost	24,232	27,838	45,740	59,821	41,825	28,483	41,437	-8.54%
YoY %	-12.95%	-39.14%	-23.54%	43.03%	46.84%	-31.26%	-	-
Horiz. %	58.48%	67.18%	110.38%	144.37%	100.94%	68.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,833	118,884	115,188	124,864	117,432	106,742	75,661	12.42%
YoY %	28.56%	3.21%	-7.75%	6.33%	10.01%	41.08%	-	-
Horiz. %	202.00%	157.13%	152.24%	165.03%	155.21%	141.08%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	2,400	2,397	4,197	6,005	6,000	3,483	-	-
YoY %	0.13%	-42.89%	-30.11%	0.08%	72.27%	0.00%	-	-
Horiz. %	68.91%	68.82%	120.50%	172.41%	172.27%	100.00%	-	-
Div Payout %	36.98%	47.74%	0.00%	85.79%	62.62%	58.58%	-	-
YoY %	-22.54%	0.00%	0.00%	37.00%	6.90%	0.00%	-	-
Horiz. %	63.13%	81.50%	0.00%	146.45%	106.90%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	152,833	118,884	115,188	124,864	117,432	106,742	75,661	12.42%
YoY %	28.56%	3.21%	-7.75%	6.33%	10.01%	41.08%	-	-
Horiz. %	202.00%	157.13%	152.24%	165.03%	155.21%	141.08%	100.00%	-
NOSH	120,588	120,462	120,000	121,333	120,000	119,949	120,480	0.01%
YoY %	0.10%	0.38%	-1.10%	1.11%	0.04%	-0.44%	-	-
Horiz. %	100.09%	99.99%	99.60%	100.71%	99.60%	99.56%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	31.28%	26.64%	-2.24%	15.98%	23.92%	19.88%	-41.60%	-
YoY %	17.42%	1,289.29%	-114.02%	-33.19%	20.32%	147.79%	-	-
Horiz. %	-75.19%	-64.04%	5.38%	-38.41%	-57.50%	-47.79%	100.00%	-
ROE	4.25%	4.23%	-5.18%	5.61%	8.16%	5.57%	-16.19%	-
YoY %	0.47%	181.66%	-192.34%	-31.25%	46.50%	134.40%	-	-
Horiz. %	-26.25%	-26.13%	32.00%	-34.65%	-50.40%	-34.40%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	29.24	31.50	37.28	58.68	45.81	29.64	24.29	3.13%
YoY %	-7.17%	-15.50%	-36.47%	28.09%	54.55%	22.03%	-	-
Horiz. %	120.38%	129.68%	153.48%	241.58%	188.60%	122.03%	100.00%	-
EPS	5.38	4.17	-4.97	5.77	7.98	4.96	-10.17	-
YoY %	29.02%	183.90%	-186.14%	-27.69%	60.89%	148.77%	-	-
Horiz. %	-52.90%	-41.00%	48.87%	-56.74%	-78.47%	-48.77%	100.00%	-
DPS	2.00	2.00	3.50	5.00	5.00	2.90	0.00	-
YoY %	0.00%	-42.86%	-30.00%	0.00%	72.41%	0.00%	-	-
Horiz. %	68.97%	68.97%	120.69%	172.41%	172.41%	100.00%	-	-
NAPS	1.2674	0.9869	0.9599	1.0291	0.9786	0.8899	0.628	12.40%
YoY %	28.42%	2.81%	-6.72%	5.16%	9.97%	41.70%	-	-
Horiz. %	201.82%	157.15%	152.85%	163.87%	155.83%	141.70%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 121,333
RPS	5.34	5.75	6.78	10.79	8.33	5.39	4.43	3.15%
YoY %	-7.13%	-15.19%	-37.16%	29.53%	54.55%	21.67%	-	-
Horiz. %	120.54%	129.80%	153.05%	243.57%	188.04%	121.67%	100.00%	-
EPS	0.98	0.76	-0.90	1.06	1.45	0.90	-1.86	-
YoY %	28.95%	184.44%	-184.91%	-26.90%	61.11%	148.39%	-	-
Horiz. %	-52.69%	-40.86%	48.39%	-56.99%	-77.96%	-48.39%	100.00%	-
DPS	0.36	0.36	0.64	0.91	0.91	0.53	0.00	-
YoY %	0.00%	-43.75%	-29.67%	0.00%	71.70%	0.00%	-	-
Horiz. %	67.92%	67.92%	120.75%	171.70%	171.70%	100.00%	-	-
NAPS	0.2316	0.1801	0.1745	0.1892	0.1779	0.1617	0.1146	12.42%
YoY %	28.60%	3.21%	-7.77%	6.35%	10.02%	41.10%	-	-
Horiz. %	202.09%	157.16%	152.27%	165.10%	155.24%	141.10%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.24	1.20	1.00	0.95	1.24	0.90	0.69	-
P/RPS	4.24	3.81	2.68	1.62	2.71	3.04	2.84	6.90%
YoY %	11.29%	42.16%	65.43%	-40.22%	-10.86%	7.04%	-	-
Horiz. %	149.30%	134.15%	94.37%	57.04%	95.42%	107.04%	100.00%	-
P/EPS	23.03	28.78	-20.11	16.47	15.53	18.15	-6.79	-
YoY %	-19.98%	243.11%	-222.10%	6.05%	-14.44%	367.30%	-	-
Horiz. %	-339.18%	-423.86%	296.17%	-242.56%	-228.72%	-267.30%	100.00%	-
EY	4.34	3.47	-4.97	6.07	6.44	5.51	-14.74	-
YoY %	25.07%	169.82%	-181.88%	-5.75%	16.88%	137.38%	-	-
Horiz. %	-29.44%	-23.54%	33.72%	-41.18%	-43.69%	-37.38%	100.00%	-
DY	1.61	1.67	3.50	5.26	4.03	3.23	0.00	-
YoY %	-3.59%	-52.29%	-33.46%	30.52%	24.77%	0.00%	-	-
Horiz. %	49.85%	51.70%	108.36%	162.85%	124.77%	100.00%	-	-
P/NAPS	0.98	1.22	1.04	0.92	1.27	1.01	1.10	-1.90%
YoY %	-19.67%	17.31%	13.04%	-27.56%	25.74%	-8.18%	-	-
Horiz. %	89.09%	110.91%	94.55%	83.64%	115.45%	91.82%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/12	16/05/11	10/05/10	05/05/09	29/04/08	10/05/07	13/06/06	-
Price	1.13	1.19	1.09	0.96	1.21	0.94	0.78	-
P/RPS	3.86	3.78	2.92	1.64	2.64	3.17	3.21	3.11%
YoY %	2.12%	29.45%	78.05%	-37.88%	-16.72%	-1.25%	-	-
Horiz. %	120.25%	117.76%	90.97%	51.09%	82.24%	98.75%	100.00%	-
P/EPS	20.99	28.54	-21.92	16.64	15.15	18.96	-7.67	-
YoY %	-26.45%	230.20%	-231.73%	9.83%	-20.09%	347.20%	-	-
Horiz. %	-273.66%	-372.10%	285.79%	-216.95%	-197.52%	-247.20%	100.00%	-
EY	4.76	3.50	-4.56	6.01	6.60	5.27	-13.04	-
YoY %	36.00%	176.75%	-175.87%	-8.94%	25.24%	140.41%	-	-
Horiz. %	-36.50%	-26.84%	34.97%	-46.09%	-50.61%	-40.41%	100.00%	-
DY	1.77	1.68	3.21	5.21	4.13	3.09	0.00	-
YoY %	5.36%	-47.66%	-38.39%	26.15%	33.66%	0.00%	-	-
Horiz. %	57.28%	54.37%	103.88%	168.61%	133.66%	100.00%	-	-
P/NAPS	0.89	1.21	1.14	0.93	1.24	1.06	1.24	-5.37%
YoY %	-26.45%	6.14%	22.58%	-25.00%	16.98%	-14.52%	-	-
Horiz. %	71.77%	97.58%	91.94%	75.00%	100.00%	85.48%	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