[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -18.64%
YoY- -45.03%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 227,972 170,127 167,942 140,270 157,680 170,217 168,149 22.56%
PBT 35,896 20,788 20,950 14,018 17,540 18,416 18,706 54.60%
Tax -8,936 -5,166 -5,346 -3,490 -4,600 -3,268 -794 404.43%
NP 26,960 15,622 15,604 10,528 12,940 15,148 17,912 31.43%
-
NP to SH 26,908 15,603 15,604 10,528 12,940 15,148 17,912 31.26%
-
Tax Rate 24.89% 24.85% 25.52% 24.90% 26.23% 17.75% 4.24% -
Total Cost 201,012 154,505 152,338 129,742 144,740 155,069 150,237 21.48%
-
Net Worth 232,647 227,994 223,341 216,362 216,362 214,035 211,709 6.50%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,305 2,326 - 4,652 9,305 - - -
Div Payout % 34.58% 14.91% - 44.20% 71.92% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 232,647 227,994 223,341 216,362 216,362 214,035 211,709 6.50%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.83% 9.18% 9.29% 7.51% 8.21% 8.90% 10.65% -
ROE 11.57% 6.84% 6.99% 4.87% 5.98% 7.08% 8.46% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.99 73.13 72.19 60.29 67.78 73.17 72.28 22.56%
EPS 11.60 6.71 6.71 4.52 5.56 6.51 7.69 31.62%
DPS 4.00 1.00 0.00 2.00 4.00 0.00 0.00 -
NAPS 1.00 0.98 0.96 0.93 0.93 0.92 0.91 6.50%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.99 73.13 72.19 60.29 67.78 73.17 72.28 22.56%
EPS 11.60 6.71 6.71 4.52 5.56 6.51 7.69 31.62%
DPS 4.00 1.00 0.00 2.00 4.00 0.00 0.00 -
NAPS 1.00 0.98 0.96 0.93 0.93 0.92 0.91 6.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.585 0.51 0.46 0.60 0.535 0.71 0.64 -
P/RPS 0.60 0.70 0.64 1.00 0.79 0.97 0.89 -23.17%
P/EPS 5.06 7.60 6.86 13.26 9.62 10.90 8.31 -28.22%
EY 19.77 13.15 14.58 7.54 10.40 9.17 12.03 39.38%
DY 6.84 1.96 0.00 3.33 7.48 0.00 0.00 -
P/NAPS 0.59 0.52 0.48 0.65 0.58 0.77 0.70 -10.79%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 25/05/22 22/02/22 17/11/21 24/08/21 24/05/21 08/02/21 -
Price 0.56 0.54 0.52 0.55 0.545 0.61 0.685 -
P/RPS 0.57 0.74 0.72 0.91 0.80 0.83 0.95 -28.92%
P/EPS 4.84 8.05 7.75 12.15 9.80 9.37 8.90 -33.44%
EY 20.65 12.42 12.90 8.23 10.21 10.67 11.24 50.17%
DY 7.14 1.85 0.00 3.64 7.34 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.59 0.59 0.66 0.75 -17.74%

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