[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -15.43%
YoY- 77.94%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 167,942 140,270 157,680 170,217 168,149 167,854 138,776 13.52%
PBT 20,950 14,018 17,540 18,416 18,706 20,174 17,164 14.17%
Tax -5,346 -3,490 -4,600 -3,268 -794 -1,020 -248 670.23%
NP 15,604 10,528 12,940 15,148 17,912 19,154 16,916 -5.22%
-
NP to SH 15,604 10,528 12,940 15,148 17,912 19,154 16,916 -5.22%
-
Tax Rate 25.52% 24.90% 26.23% 17.75% 4.24% 5.06% 1.44% -
Total Cost 152,338 129,742 144,740 155,069 150,237 148,700 121,860 15.99%
-
Net Worth 223,341 216,362 216,362 214,035 211,709 207,056 202,403 6.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 4,652 9,305 - - - - -
Div Payout % - 44.20% 71.92% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 223,341 216,362 216,362 214,035 211,709 207,056 202,403 6.76%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.29% 7.51% 8.21% 8.90% 10.65% 11.41% 12.19% -
ROE 6.99% 4.87% 5.98% 7.08% 8.46% 9.25% 8.36% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 72.19 60.29 67.78 73.17 72.28 72.15 59.65 13.52%
EPS 6.71 4.52 5.56 6.51 7.69 8.24 7.28 -5.27%
DPS 0.00 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.93 0.92 0.91 0.89 0.87 6.76%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 72.19 60.29 67.78 73.17 72.28 72.15 59.65 13.52%
EPS 6.71 4.52 5.56 6.51 7.69 8.24 7.28 -5.27%
DPS 0.00 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.93 0.92 0.91 0.89 0.87 6.76%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.46 0.60 0.535 0.71 0.64 0.42 0.41 -
P/RPS 0.64 1.00 0.79 0.97 0.89 0.58 0.69 -4.87%
P/EPS 6.86 13.26 9.62 10.90 8.31 5.10 5.64 13.90%
EY 14.58 7.54 10.40 9.17 12.03 19.60 17.73 -12.19%
DY 0.00 3.33 7.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.58 0.77 0.70 0.47 0.47 1.40%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 17/11/21 24/08/21 24/05/21 08/02/21 20/11/20 26/08/20 -
Price 0.52 0.55 0.545 0.61 0.685 0.49 0.365 -
P/RPS 0.72 0.91 0.80 0.83 0.95 0.68 0.61 11.65%
P/EPS 7.75 12.15 9.80 9.37 8.90 5.95 5.02 33.47%
EY 12.90 8.23 10.21 10.67 11.24 16.80 19.92 -25.08%
DY 0.00 3.64 7.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.59 0.66 0.75 0.55 0.42 18.18%

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