[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 30.14%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,507 134,827 109,676 75,730 44,084 137,020 112,943 -45.41%
PBT 11,509 17,003 16,133 12,625 9,701 13,349 12,730 -6.49%
Tax -2,968 -4,577 -4,343 -3,398 -2,611 -3,995 -3,802 -15.20%
NP 8,541 12,426 11,790 9,227 7,090 9,354 8,928 -2.90%
-
NP to SH 8,541 12,426 11,790 9,227 7,090 9,354 8,928 -2.90%
-
Tax Rate 25.79% 26.92% 26.92% 26.91% 26.91% 29.93% 29.87% -
Total Cost 36,966 122,401 97,886 66,503 36,994 127,666 104,015 -49.79%
-
Net Worth 98,196 89,421 83,568 89,827 87,350 80,657 41,780 76.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,178 - - - 4,179 - -
Div Payout % - 33.63% - - - 44.68% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 98,196 89,421 83,568 89,827 87,350 80,657 41,780 76.68%
NOSH 41,785 41,785 41,784 41,780 41,794 41,791 41,780 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.77% 9.22% 10.75% 12.18% 16.08% 6.83% 7.90% -
ROE 8.70% 13.90% 14.11% 10.27% 8.12% 11.60% 21.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.91 322.66 262.48 181.26 105.48 327.86 270.33 -45.42%
EPS 20.44 29.74 28.21 22.08 16.97 22.38 21.36 -2.88%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.35 2.14 2.00 2.15 2.09 1.93 1.00 76.66%
Adjusted Per Share Value based on latest NOSH - 41,814
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.56 57.95 47.14 32.55 18.95 58.90 48.55 -45.42%
EPS 3.67 5.34 5.07 3.97 3.05 4.02 3.84 -2.97%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.4221 0.3844 0.3592 0.3861 0.3755 0.3467 0.1796 76.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.17 1.18 1.27 0.96 0.71 0.66 -
P/RPS 1.42 0.36 0.45 0.70 0.91 0.22 0.24 226.77%
P/EPS 7.58 3.93 4.18 5.75 5.66 3.17 3.09 81.79%
EY 13.19 25.42 23.91 17.39 17.67 31.52 32.38 -45.01%
DY 0.00 8.55 0.00 0.00 0.00 14.08 0.00 -
P/NAPS 0.66 0.55 0.59 0.59 0.46 0.37 0.66 0.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 1.65 1.48 1.15 1.16 1.14 0.84 0.70 -
P/RPS 1.52 0.46 0.44 0.64 1.08 0.26 0.26 224.17%
P/EPS 8.07 4.98 4.08 5.25 6.72 3.75 3.28 82.14%
EY 12.39 20.09 24.54 19.04 14.88 26.65 30.53 -45.15%
DY 0.00 6.76 0.00 0.00 0.00 11.90 0.00 -
P/NAPS 0.70 0.69 0.58 0.54 0.55 0.44 0.70 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