[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.52%
YoY- 237.27%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 343,602 318,628 320,464 325,065 320,214 279,972 188,875 48.96%
PBT 31,974 40,312 42,579 44,977 43,314 54,952 23,305 23.44%
Tax -8,764 -11,308 -11,767 -14,146 -10,682 -9,616 -6,107 27.20%
NP 23,210 29,004 30,812 30,830 32,632 45,336 17,198 22.10%
-
NP to SH 23,210 29,004 30,812 30,830 32,632 45,336 17,198 22.10%
-
Tax Rate 27.41% 28.05% 27.64% 31.45% 24.66% 17.50% 26.20% -
Total Cost 320,392 289,624 289,652 294,234 287,582 234,636 171,677 51.52%
-
Net Worth 253,933 250,143 238,104 228,841 222,007 208,458 138,476 49.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 253,933 250,143 238,104 228,841 222,007 208,458 138,476 49.76%
NOSH 79,107 79,159 77,558 77,050 76,029 72,887 51,863 32.47%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.75% 9.10% 9.61% 9.48% 10.19% 16.19% 9.11% -
ROE 9.14% 11.59% 12.94% 13.47% 14.70% 21.75% 12.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 434.35 402.51 413.19 421.88 421.17 384.12 364.18 12.45%
EPS 29.34 36.64 39.73 40.01 42.92 62.20 33.16 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.16 3.07 2.97 2.92 2.86 2.67 13.05%
Adjusted Per Share Value based on latest NOSH - 77,078
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 146.66 136.00 136.78 138.75 136.68 119.50 80.62 48.96%
EPS 9.91 12.38 13.15 13.16 13.93 19.35 7.34 22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0839 1.0677 1.0163 0.9768 0.9476 0.8898 0.5911 49.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.50 3.90 4.01 4.00 3.60 3.34 2.63 -
P/RPS 0.81 0.97 0.97 0.95 0.85 0.87 0.72 8.16%
P/EPS 11.93 10.64 10.09 10.00 8.39 5.37 7.93 31.26%
EY 8.38 9.39 9.91 10.00 11.92 18.62 12.61 -23.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 1.31 1.35 1.23 1.17 0.99 6.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 -
Price 3.30 3.75 3.99 3.67 3.97 3.61 3.50 -
P/RPS 0.76 0.93 0.97 0.87 0.94 0.94 0.96 -14.40%
P/EPS 11.25 10.23 10.04 9.17 9.25 5.80 10.55 4.37%
EY 8.89 9.77 9.96 10.90 10.81 17.23 9.47 -4.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.19 1.30 1.24 1.36 1.26 1.31 -14.79%

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