[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
08-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 40.27%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 70,135 39,420 170,217 126,112 83,927 34,694 187,614 -48.07%
PBT 7,009 4,385 18,416 14,030 10,087 4,291 9,458 -18.09%
Tax -1,745 -1,150 -3,268 -596 -510 -62 -945 50.45%
NP 5,264 3,235 15,148 13,434 9,577 4,229 8,513 -27.39%
-
NP to SH 5,264 3,235 15,148 13,434 9,577 4,229 8,513 -27.39%
-
Tax Rate 24.90% 26.23% 17.75% 4.25% 5.06% 1.44% 9.99% -
Total Cost 64,871 36,185 155,069 112,678 74,350 30,465 179,101 -49.15%
-
Net Worth 216,362 216,362 214,035 211,709 207,056 202,403 197,750 6.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,326 2,326 - - - - - -
Div Payout % 44.20% 71.92% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 216,362 216,362 214,035 211,709 207,056 202,403 197,750 6.17%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.51% 8.21% 8.90% 10.65% 11.41% 12.19% 4.54% -
ROE 2.43% 1.50% 7.08% 6.35% 4.63% 2.09% 4.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.15 16.94 73.17 54.21 36.07 14.91 80.64 -48.07%
EPS 2.26 1.39 6.51 5.77 4.12 1.82 3.66 -27.46%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.92 0.91 0.89 0.87 0.85 6.17%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.15 16.94 73.17 54.21 36.07 14.91 80.64 -48.07%
EPS 2.26 1.39 6.51 5.77 4.12 1.82 3.66 -27.46%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.92 0.91 0.89 0.87 0.85 6.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.60 0.535 0.71 0.64 0.42 0.41 0.44 -
P/RPS 1.99 3.16 0.97 1.18 1.16 2.75 0.55 135.49%
P/EPS 26.52 38.47 10.90 11.08 10.20 22.56 12.02 69.39%
EY 3.77 2.60 9.17 9.02 9.80 4.43 8.32 -40.97%
DY 1.67 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.77 0.70 0.47 0.47 0.52 16.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 24/08/21 24/05/21 08/02/21 20/11/20 26/08/20 23/06/20 -
Price 0.55 0.545 0.61 0.685 0.49 0.365 0.40 -
P/RPS 1.82 3.22 0.83 1.26 1.36 2.45 0.50 136.44%
P/EPS 24.31 39.19 9.37 11.86 11.90 20.08 10.93 70.30%
EY 4.11 2.55 10.67 8.43 8.40 4.98 9.15 -41.31%
DY 1.82 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.66 0.75 0.55 0.42 0.47 16.35%

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