[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -78.64%
YoY- -23.5%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 170,127 125,957 70,135 39,420 170,217 126,112 83,927 60.23%
PBT 20,788 15,713 7,009 4,385 18,416 14,030 10,087 62.01%
Tax -5,166 -4,010 -1,745 -1,150 -3,268 -596 -510 368.81%
NP 15,622 11,703 5,264 3,235 15,148 13,434 9,577 38.61%
-
NP to SH 15,603 11,703 5,264 3,235 15,148 13,434 9,577 38.49%
-
Tax Rate 24.85% 25.52% 24.90% 26.23% 17.75% 4.25% 5.06% -
Total Cost 154,505 114,254 64,871 36,185 155,069 112,678 74,350 62.91%
-
Net Worth 227,994 223,341 216,362 216,362 214,035 211,709 207,056 6.63%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,326 - 2,326 2,326 - - - -
Div Payout % 14.91% - 44.20% 71.92% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 227,994 223,341 216,362 216,362 214,035 211,709 207,056 6.63%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.18% 9.29% 7.51% 8.21% 8.90% 10.65% 11.41% -
ROE 6.84% 5.24% 2.43% 1.50% 7.08% 6.35% 4.63% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 73.13 54.14 30.15 16.94 73.17 54.21 36.07 60.25%
EPS 6.71 5.03 2.26 1.39 6.51 5.77 4.12 38.46%
DPS 1.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.93 0.93 0.92 0.91 0.89 6.63%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 73.13 54.14 30.15 16.94 73.17 54.21 36.07 60.25%
EPS 6.71 5.03 2.26 1.39 6.51 5.77 4.12 38.46%
DPS 1.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.93 0.93 0.92 0.91 0.89 6.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.51 0.46 0.60 0.535 0.71 0.64 0.42 -
P/RPS 0.70 0.85 1.99 3.16 0.97 1.18 1.16 -28.61%
P/EPS 7.60 9.14 26.52 38.47 10.90 11.08 10.20 -17.82%
EY 13.15 10.94 3.77 2.60 9.17 9.02 9.80 21.67%
DY 1.96 0.00 1.67 1.87 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.65 0.58 0.77 0.70 0.47 6.97%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 22/02/22 17/11/21 24/08/21 24/05/21 08/02/21 20/11/20 -
Price 0.54 0.52 0.55 0.545 0.61 0.685 0.49 -
P/RPS 0.74 0.96 1.82 3.22 0.83 1.26 1.36 -33.37%
P/EPS 8.05 10.34 24.31 39.19 9.37 11.86 11.90 -22.95%
EY 12.42 9.67 4.11 2.55 10.67 8.43 8.40 29.81%
DY 1.85 0.00 1.82 1.83 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.59 0.59 0.66 0.75 0.55 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