[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 122.32%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 99,747 56,993 170,127 125,957 70,135 39,420 170,217 -29.95%
PBT 11,695 8,974 20,788 15,713 7,009 4,385 18,416 -26.09%
Tax -3,003 -2,234 -5,166 -4,010 -1,745 -1,150 -3,268 -5.47%
NP 8,692 6,740 15,622 11,703 5,264 3,235 15,148 -30.92%
-
NP to SH 8,674 6,727 15,603 11,703 5,264 3,235 15,148 -31.01%
-
Tax Rate 25.68% 24.89% 24.85% 25.52% 24.90% 26.23% 17.75% -
Total Cost 91,055 50,253 154,505 114,254 64,871 36,185 155,069 -29.85%
-
Net Worth 234,974 232,647 227,994 223,341 216,362 216,362 214,035 6.41%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,326 2,326 2,326 - 2,326 2,326 - -
Div Payout % 26.82% 34.58% 14.91% - 44.20% 71.92% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 234,974 232,647 227,994 223,341 216,362 216,362 214,035 6.41%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.71% 11.83% 9.18% 9.29% 7.51% 8.21% 8.90% -
ROE 3.69% 2.89% 6.84% 5.24% 2.43% 1.50% 7.08% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 42.87 24.50 73.13 54.14 30.15 16.94 73.17 -29.95%
EPS 3.74 2.90 6.71 5.03 2.26 1.39 6.51 -30.86%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 0.00 -
NAPS 1.01 1.00 0.98 0.96 0.93 0.93 0.92 6.41%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 42.87 24.50 73.13 54.14 30.15 16.94 73.17 -29.95%
EPS 3.74 2.90 6.71 5.03 2.26 1.39 6.51 -30.86%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 0.00 -
NAPS 1.01 1.00 0.98 0.96 0.93 0.93 0.92 6.41%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.57 0.585 0.51 0.46 0.60 0.535 0.71 -
P/RPS 1.33 2.39 0.70 0.85 1.99 3.16 0.97 23.39%
P/EPS 15.29 20.23 7.60 9.14 26.52 38.47 10.90 25.28%
EY 6.54 4.94 13.15 10.94 3.77 2.60 9.17 -20.15%
DY 1.75 1.71 1.96 0.00 1.67 1.87 0.00 -
P/NAPS 0.56 0.59 0.52 0.48 0.65 0.58 0.77 -19.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 25/05/22 22/02/22 17/11/21 24/08/21 24/05/21 -
Price 0.53 0.56 0.54 0.52 0.55 0.545 0.61 -
P/RPS 1.24 2.29 0.74 0.96 1.82 3.22 0.83 30.65%
P/EPS 14.22 19.37 8.05 10.34 24.31 39.19 9.37 32.02%
EY 7.03 5.16 12.42 9.67 4.11 2.55 10.67 -24.26%
DY 1.89 1.79 1.85 0.00 1.82 1.83 0.00 -
P/NAPS 0.52 0.56 0.55 0.54 0.59 0.59 0.66 -14.68%

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