[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -24.2%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 134,827 109,676 75,730 44,084 137,020 112,943 81,920 39.52%
PBT 17,003 16,133 12,625 9,701 13,349 12,730 12,595 22.21%
Tax -4,577 -4,343 -3,398 -2,611 -3,995 -3,802 -3,762 14.00%
NP 12,426 11,790 9,227 7,090 9,354 8,928 8,833 25.62%
-
NP to SH 12,426 11,790 9,227 7,090 9,354 8,928 8,833 25.62%
-
Tax Rate 26.92% 26.92% 26.91% 26.91% 29.93% 29.87% 29.87% -
Total Cost 122,401 97,886 66,503 36,994 127,666 104,015 73,087 41.15%
-
Net Worth 89,421 83,568 89,827 87,350 80,657 41,780 41,795 66.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,178 - - - 4,179 - - -
Div Payout % 33.63% - - - 44.68% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 89,421 83,568 89,827 87,350 80,657 41,780 41,795 66.27%
NOSH 41,785 41,784 41,780 41,794 41,791 41,780 41,795 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.22% 10.75% 12.18% 16.08% 6.83% 7.90% 10.78% -
ROE 13.90% 14.11% 10.27% 8.12% 11.60% 21.37% 21.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 322.66 262.48 181.26 105.48 327.86 270.33 196.00 39.54%
EPS 29.74 28.21 22.08 16.97 22.38 21.36 21.14 25.63%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.14 2.00 2.15 2.09 1.93 1.00 1.00 66.29%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.95 47.14 32.55 18.95 58.90 48.55 35.21 39.52%
EPS 5.34 5.07 3.97 3.05 4.02 3.84 3.80 25.53%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.3844 0.3592 0.3861 0.3755 0.3467 0.1796 0.1797 66.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.17 1.18 1.27 0.96 0.71 0.66 0.68 -
P/RPS 0.36 0.45 0.70 0.91 0.22 0.24 0.35 1.90%
P/EPS 3.93 4.18 5.75 5.66 3.17 3.09 3.22 14.24%
EY 25.42 23.91 17.39 17.67 31.52 32.38 31.08 -12.57%
DY 8.55 0.00 0.00 0.00 14.08 0.00 0.00 -
P/NAPS 0.55 0.59 0.59 0.46 0.37 0.66 0.68 -13.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 1.48 1.15 1.16 1.14 0.84 0.70 0.66 -
P/RPS 0.46 0.44 0.64 1.08 0.26 0.26 0.34 22.39%
P/EPS 4.98 4.08 5.25 6.72 3.75 3.28 3.12 36.69%
EY 20.09 24.54 19.04 14.88 26.65 30.53 32.02 -26.77%
DY 6.76 0.00 0.00 0.00 11.90 0.00 0.00 -
P/NAPS 0.69 0.58 0.54 0.55 0.44 0.70 0.66 3.01%

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