[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 28.94%
YoY- 64.78%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 50,845 184,554 149,651 99,747 56,993 170,127 125,957 -45.47%
PBT 4,623 16,227 14,563 11,695 8,974 20,788 15,713 -55.86%
Tax -973 -4,095 -3,775 -3,003 -2,234 -5,166 -4,010 -61.19%
NP 3,650 12,132 10,788 8,692 6,740 15,622 11,703 -54.10%
-
NP to SH 3,641 12,099 10,763 8,674 6,727 15,603 11,703 -54.18%
-
Tax Rate 21.05% 25.24% 25.92% 25.68% 24.89% 24.85% 25.52% -
Total Cost 47,195 172,422 138,863 91,055 50,253 154,505 114,254 -44.62%
-
Net Worth 237,300 234,974 232,647 234,974 232,647 227,994 223,341 4.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,326 - 2,326 2,326 2,326 2,326 - -
Div Payout % 63.90% - 21.62% 26.82% 34.58% 14.91% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 237,300 234,974 232,647 234,974 232,647 227,994 223,341 4.13%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.18% 6.57% 7.21% 8.71% 11.83% 9.18% 9.29% -
ROE 1.53% 5.15% 4.63% 3.69% 2.89% 6.84% 5.24% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.85 79.33 64.33 42.87 24.50 73.13 54.14 -45.47%
EPS 1.57 5.21 4.64 3.74 2.90 6.71 5.03 -54.08%
DPS 1.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.02 1.01 1.00 1.01 1.00 0.98 0.96 4.13%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.85 79.33 64.33 42.87 24.50 73.13 54.14 -45.47%
EPS 1.57 5.21 4.64 3.74 2.90 6.71 5.03 -54.08%
DPS 1.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.02 1.01 1.00 1.01 1.00 0.98 0.96 4.13%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.50 0.55 0.55 0.57 0.585 0.51 0.46 -
P/RPS 2.29 0.69 0.86 1.33 2.39 0.70 0.85 93.96%
P/EPS 31.95 10.58 11.89 15.29 20.23 7.60 9.14 130.85%
EY 3.13 9.46 8.41 6.54 4.94 13.15 10.94 -56.67%
DY 2.00 0.00 1.82 1.75 1.71 1.96 0.00 -
P/NAPS 0.49 0.54 0.55 0.56 0.59 0.52 0.48 1.38%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 25/05/23 23/02/23 29/11/22 29/08/22 25/05/22 22/02/22 -
Price 0.555 0.54 0.595 0.53 0.56 0.54 0.52 -
P/RPS 2.54 0.68 0.92 1.24 2.29 0.74 0.96 91.63%
P/EPS 35.46 10.38 12.86 14.22 19.37 8.05 10.34 127.92%
EY 2.82 9.63 7.78 7.03 5.16 12.42 9.67 -56.12%
DY 1.80 0.00 1.68 1.89 1.79 1.85 0.00 -
P/NAPS 0.54 0.53 0.60 0.52 0.56 0.55 0.54 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