[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -18.43%
YoY- 111.74%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 137,020 112,943 81,920 47,628 141,661 114,835 78,614 44.87%
PBT 13,349 12,730 12,595 9,133 11,470 12,368 10,869 14.69%
Tax -3,995 -3,802 -3,762 -2,728 -3,618 -3,912 -3,438 10.53%
NP 9,354 8,928 8,833 6,405 7,852 8,456 7,431 16.59%
-
NP to SH 9,354 8,928 8,833 6,405 7,852 8,456 7,431 16.59%
-
Tax Rate 29.93% 29.87% 29.87% 29.87% 31.54% 31.63% 31.63% -
Total Cost 127,666 104,015 73,087 41,223 133,809 106,379 71,183 47.66%
-
Net Worth 80,657 41,780 41,795 80,662 74,367 41,789 41,792 55.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,179 - - - 3,133 - - -
Div Payout % 44.68% - - - 39.91% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 80,657 41,780 41,795 80,662 74,367 41,789 41,792 55.07%
NOSH 41,791 41,780 41,795 41,794 41,779 41,789 41,792 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.83% 7.90% 10.78% 13.45% 5.54% 7.36% 9.45% -
ROE 11.60% 21.37% 21.13% 7.94% 10.56% 20.23% 17.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 327.86 270.33 196.00 113.96 339.07 274.80 188.11 44.87%
EPS 22.38 21.36 21.14 15.33 18.79 20.24 17.78 16.59%
DPS 10.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.93 1.00 1.00 1.93 1.78 1.00 1.00 55.07%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.90 48.55 35.21 20.47 60.89 49.36 33.79 44.88%
EPS 4.02 3.84 3.80 2.75 3.38 3.63 3.19 16.68%
DPS 1.80 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.3467 0.1796 0.1797 0.3467 0.3197 0.1796 0.1796 55.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.71 0.66 0.68 0.75 0.68 0.70 0.72 -
P/RPS 0.22 0.24 0.35 0.66 0.20 0.25 0.38 -30.55%
P/EPS 3.17 3.09 3.22 4.89 3.62 3.46 4.05 -15.08%
EY 31.52 32.38 31.08 20.43 27.64 28.91 24.70 17.66%
DY 14.08 0.00 0.00 0.00 11.03 0.00 0.00 -
P/NAPS 0.37 0.66 0.68 0.39 0.38 0.70 0.72 -35.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.84 0.70 0.66 0.62 0.80 0.68 0.66 -
P/RPS 0.26 0.26 0.34 0.54 0.24 0.25 0.35 -17.99%
P/EPS 3.75 3.28 3.12 4.05 4.26 3.36 3.71 0.71%
EY 26.65 30.53 32.02 24.72 23.49 29.76 26.94 -0.71%
DY 11.90 0.00 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.44 0.70 0.66 0.32 0.45 0.68 0.66 -23.70%

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