[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 3.41%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 105,262 77,399 45,501 138,619 111,941 78,806 45,507 74.81%
PBT 18,001 15,792 11,436 18,503 17,875 16,432 11,509 34.70%
Tax -3,631 -3,966 -2,794 -4,871 -4,598 -4,143 -2,968 14.37%
NP 14,370 11,826 8,642 13,632 13,277 12,289 8,541 41.41%
-
NP to SH 14,288 11,826 8,642 13,730 13,277 12,289 8,541 40.87%
-
Tax Rate 20.17% 25.11% 24.43% 26.33% 25.72% 25.21% 25.79% -
Total Cost 90,892 65,573 36,859 124,987 98,664 66,517 36,966 82.07%
-
Net Worth 112,176 111,573 108,651 101,017 99,880 101,955 98,196 9.27%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 15.33% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 112,176 111,573 108,651 101,017 99,880 101,955 98,196 9.27%
NOSH 41,546 41,787 41,789 42,090 41,790 41,785 41,785 -0.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.65% 15.28% 18.99% 9.83% 11.86% 15.59% 18.77% -
ROE 12.74% 10.60% 7.95% 13.59% 13.29% 12.05% 8.70% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 253.36 185.22 108.88 329.33 267.86 188.60 108.91 75.47%
EPS 34.39 28.30 20.68 32.62 31.77 29.41 20.44 41.41%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.70 2.67 2.60 2.40 2.39 2.44 2.35 9.68%
Adjusted Per Share Value based on latest NOSH - 41,882
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.25 33.27 19.56 59.58 48.12 33.87 19.56 74.82%
EPS 6.14 5.08 3.71 5.90 5.71 5.28 3.67 40.88%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.4822 0.4796 0.467 0.4342 0.4293 0.4382 0.4221 9.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.60 1.65 1.47 1.62 1.89 1.76 1.55 -
P/RPS 0.00 0.00 0.00 0.00 0.71 0.93 1.42 -
P/EPS 0.00 0.00 0.00 0.00 5.95 5.98 7.58 -
EY 0.00 0.00 0.00 0.00 16.81 16.71 13.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.74 0.61 0.79 0.72 0.66 -6.15%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 19/08/11 26/05/11 24/02/11 24/11/10 -
Price 1.59 1.64 1.66 1.48 1.66 1.54 1.65 -
P/RPS 0.00 0.00 0.00 0.00 0.62 0.82 1.52 -
P/EPS 0.00 0.00 0.00 0.00 5.23 5.24 8.07 -
EY 0.00 0.00 0.00 0.00 19.14 19.10 12.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.82 0.83 0.55 0.69 0.63 0.70 -9.75%

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