[ASIABRN] QoQ TTM Result on 30-Jun-2001 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- -28.23%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 104,244 101,819 102,175 99,561 103,220 106,457 97,046 4.89%
PBT 6,927 7,053 5,325 6,489 9,808 11,546 9,390 -18.37%
Tax -1,694 -1,911 -1,636 -1,941 -3,471 -4,087 -3,045 -32.38%
NP 5,233 5,142 3,689 4,548 6,337 7,459 6,345 -12.06%
-
NP to SH 5,233 5,142 3,689 4,548 6,337 7,459 6,345 -12.06%
-
Tax Rate 24.46% 27.09% 30.72% 29.91% 35.39% 35.40% 32.43% -
Total Cost 99,011 96,677 98,486 95,013 96,883 98,998 90,701 6.02%
-
Net Worth 43,114 31,339 51,086 51,316 31,254 41,681 41,583 2.44%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 1,096 1,096 1,096 1,096 1,026 1,026 1,026 4.50%
Div Payout % 20.96% 21.33% 29.73% 24.12% 16.20% 13.76% 16.18% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 43,114 31,339 51,086 51,316 31,254 41,681 41,583 2.44%
NOSH 43,114 31,339 31,301 31,340 31,254 20,840 20,791 62.68%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.02% 5.05% 3.61% 4.57% 6.14% 7.01% 6.54% -
ROE 12.14% 16.41% 7.22% 8.86% 20.28% 17.90% 15.26% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 241.78 324.89 326.42 317.68 330.26 510.81 466.75 -35.52%
EPS 12.14 16.41 11.79 14.51 20.28 35.79 30.52 -45.94%
DPS 2.54 3.50 3.50 3.50 3.28 5.00 5.00 -36.36%
NAPS 1.00 1.00 1.6321 1.6374 1.00 2.00 2.00 -37.03%
Adjusted Per Share Value based on latest NOSH - 31,340
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 44.81 43.77 43.92 42.79 44.37 45.76 41.71 4.89%
EPS 2.25 2.21 1.59 1.95 2.72 3.21 2.73 -12.10%
DPS 0.47 0.47 0.47 0.47 0.44 0.44 0.44 4.49%
NAPS 0.1853 0.1347 0.2196 0.2206 0.1343 0.1792 0.1787 2.44%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.18 1.40 1.09 1.02 1.00 1.50 1.93 -
P/RPS 0.49 0.43 0.33 0.32 0.30 0.29 0.41 12.63%
P/EPS 9.72 8.53 9.25 7.03 4.93 4.19 6.32 33.27%
EY 10.29 11.72 10.81 14.23 20.28 23.86 15.81 -24.91%
DY 2.16 2.50 3.21 3.43 3.28 3.33 2.59 -11.40%
P/NAPS 1.18 1.40 0.67 0.62 1.00 0.75 0.97 13.97%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 28/02/02 29/11/01 24/08/01 25/05/01 26/02/01 28/11/00 -
Price 1.25 1.20 1.40 1.24 1.02 1.30 1.90 -
P/RPS 0.52 0.37 0.43 0.39 0.31 0.25 0.41 17.18%
P/EPS 10.30 7.31 11.88 8.54 5.03 3.63 6.23 39.86%
EY 9.71 13.67 8.42 11.70 19.88 27.53 16.06 -28.52%
DY 2.04 2.92 2.50 2.82 3.22 3.85 2.63 -15.59%
P/NAPS 1.25 1.20 0.86 0.76 1.02 0.65 0.95 20.09%

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