[AASIA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.06%
YoY- -185.23%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 37,109 35,260 37,948 44,738 71,199 54,975 35,550 0.71%
PBT 12,866 16,490 15,575 4,475 16,320 17,464 11,076 2.52%
Tax -4,816 -5,462 -5,465 -5,477 -4,942 -4,314 -4,009 3.10%
NP 8,050 11,028 10,110 -1,002 11,378 13,150 7,067 2.19%
-
NP to SH 3,580 6,492 5,023 -5,966 7,000 9,581 5,947 -8.10%
-
Tax Rate 37.43% 33.12% 35.09% 122.39% 30.28% 24.70% 36.20% -
Total Cost 29,059 24,232 27,838 45,740 59,821 41,825 28,483 0.33%
-
Net Worth 153,640 152,833 118,884 115,188 124,864 117,432 106,742 6.25%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,782 2,400 2,397 4,197 6,005 6,000 3,483 20.70%
Div Payout % 301.19% 36.98% 47.74% 0.00% 85.79% 62.62% 58.58% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 153,640 152,833 118,884 115,188 124,864 117,432 106,742 6.25%
NOSH 119,230 120,588 120,462 120,000 121,333 120,000 119,949 -0.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.69% 31.28% 26.64% -2.24% 15.98% 23.92% 19.88% -
ROE 2.33% 4.25% 4.23% -5.18% 5.61% 8.16% 5.57% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.12 29.24 31.50 37.28 58.68 45.81 29.64 0.81%
EPS 3.00 5.38 4.17 -4.97 5.77 7.98 4.96 -8.03%
DPS 9.00 2.00 2.00 3.50 5.00 5.00 2.90 20.75%
NAPS 1.2886 1.2674 0.9869 0.9599 1.0291 0.9786 0.8899 6.35%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.62 5.34 5.75 6.78 10.79 8.33 5.39 0.69%
EPS 0.54 0.98 0.76 -0.90 1.06 1.45 0.90 -8.15%
DPS 1.63 0.36 0.36 0.64 0.91 0.91 0.53 20.57%
NAPS 0.2328 0.2316 0.1801 0.1745 0.1892 0.1779 0.1617 6.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.19 1.24 1.20 1.00 0.95 1.24 0.90 -
P/RPS 3.82 4.24 3.81 2.68 1.62 2.71 3.04 3.87%
P/EPS 39.63 23.03 28.78 -20.11 16.47 15.53 18.15 13.88%
EY 2.52 4.34 3.47 -4.97 6.07 6.44 5.51 -12.21%
DY 7.56 1.61 1.67 3.50 5.26 4.03 3.23 15.21%
P/NAPS 0.92 0.98 1.22 1.04 0.92 1.27 1.01 -1.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 23/05/12 16/05/11 10/05/10 05/05/09 29/04/08 10/05/07 -
Price 1.17 1.13 1.19 1.09 0.96 1.21 0.94 -
P/RPS 3.76 3.86 3.78 2.92 1.64 2.64 3.17 2.88%
P/EPS 38.97 20.99 28.54 -21.92 16.64 15.15 18.96 12.74%
EY 2.57 4.76 3.50 -4.56 6.01 6.60 5.27 -11.27%
DY 7.69 1.77 1.68 3.21 5.21 4.13 3.09 16.39%
P/NAPS 0.91 0.89 1.21 1.14 0.93 1.24 1.06 -2.50%

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