[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -34.93%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 273,042 134,827 146,234 151,460 176,336 137,020 150,590 48.63%
PBT 69,054 17,003 21,510 25,250 38,804 13,349 16,973 154.63%
Tax -17,808 -4,577 -5,790 -6,796 -10,444 -3,995 -5,069 130.92%
NP 51,246 12,426 15,720 18,454 28,360 9,354 11,904 164.39%
-
NP to SH 51,528 12,426 15,720 18,454 28,360 9,354 11,904 165.36%
-
Tax Rate 25.79% 26.92% 26.92% 26.91% 26.91% 29.93% 29.87% -
Total Cost 221,796 122,401 130,514 133,006 147,976 127,666 138,686 36.71%
-
Net Worth 98,196 89,421 83,568 89,827 87,350 80,657 41,780 76.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,178 - - - 4,179 - -
Div Payout % - 33.63% - - - 44.68% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 98,196 89,421 83,568 89,827 87,350 80,657 41,780 76.68%
NOSH 41,785 41,785 41,784 41,780 41,794 41,791 41,780 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.77% 9.22% 10.75% 12.18% 16.08% 6.83% 7.90% -
ROE 52.47% 13.90% 18.81% 20.54% 32.47% 11.60% 28.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 653.43 322.66 349.98 362.52 421.91 327.86 360.44 48.62%
EPS 122.64 29.74 37.61 44.16 67.88 22.38 28.48 164.44%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.35 2.14 2.00 2.15 2.09 1.93 1.00 76.66%
Adjusted Per Share Value based on latest NOSH - 41,814
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 117.36 57.95 62.86 65.10 75.80 58.90 64.73 48.63%
EPS 22.15 5.34 6.76 7.93 12.19 4.02 5.12 165.26%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.4221 0.3844 0.3592 0.3861 0.3755 0.3467 0.1796 76.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.17 1.18 1.27 0.96 0.71 0.66 -
P/RPS 0.24 0.36 0.34 0.35 0.23 0.22 0.18 21.12%
P/EPS 1.26 3.93 3.14 2.88 1.41 3.17 2.32 -33.40%
EY 79.56 25.42 31.88 34.78 70.68 31.52 43.17 50.26%
DY 0.00 8.55 0.00 0.00 0.00 14.08 0.00 -
P/NAPS 0.66 0.55 0.59 0.59 0.46 0.37 0.66 0.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 1.65 1.48 1.15 1.16 1.14 0.84 0.70 -
P/RPS 0.25 0.46 0.33 0.32 0.27 0.26 0.19 20.05%
P/EPS 1.34 4.98 3.06 2.63 1.68 3.75 2.46 -33.27%
EY 74.74 20.09 32.71 38.08 59.52 26.65 40.70 49.90%
DY 0.00 6.76 0.00 0.00 0.00 11.90 0.00 -
P/NAPS 0.70 0.69 0.58 0.54 0.55 0.44 0.70 0.00%

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
Post a Comment