[ASIABRN] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -0.39%
YoY- -8.47%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 119,231 116,568 116,285 115,341 113,339 110,787 104,762 8.99%
PBT 7,634 8,586 8,207 8,156 8,065 9,078 10,324 -18.21%
Tax -3,284 -3,347 -3,067 -2,988 -2,877 -3,325 -3,359 -1.49%
NP 4,350 5,239 5,140 5,168 5,188 5,753 6,965 -26.91%
-
NP to SH 4,350 5,239 5,140 5,168 5,188 5,753 6,965 -26.91%
-
Tax Rate 43.02% 38.98% 37.37% 36.64% 35.67% 36.63% 32.54% -
Total Cost 114,881 111,329 111,145 110,173 108,151 105,034 97,797 11.31%
-
Net Worth 65,582 41,774 41,859 41,693 42,608 61,880 41,853 34.87%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,459 1,459 1,459 1,459 1,438 1,438 1,438 0.97%
Div Payout % 33.55% 27.85% 28.39% 28.24% 27.73% 25.01% 20.66% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 65,582 41,774 41,859 41,693 42,608 61,880 41,853 34.87%
NOSH 41,772 41,774 41,859 41,693 42,608 41,810 41,853 -0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.65% 4.49% 4.42% 4.48% 4.58% 5.19% 6.65% -
ROE 6.63% 12.54% 12.28% 12.40% 12.18% 9.30% 16.64% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 285.43 279.04 277.80 276.64 266.00 264.97 250.31 9.13%
EPS 10.41 12.54 12.28 12.40 12.18 13.76 16.64 -26.83%
DPS 3.50 3.50 3.50 3.50 3.38 3.44 3.44 1.15%
NAPS 1.57 1.00 1.00 1.00 1.00 1.48 1.00 35.04%
Adjusted Per Share Value based on latest NOSH - 41,693
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 51.25 50.10 49.98 49.58 48.72 47.62 45.03 9.00%
EPS 1.87 2.25 2.21 2.22 2.23 2.47 2.99 -26.84%
DPS 0.63 0.63 0.63 0.63 0.62 0.62 0.62 1.07%
NAPS 0.2819 0.1796 0.1799 0.1792 0.1831 0.266 0.1799 34.87%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.03 1.00 1.00 0.85 0.88 0.93 1.05 -
P/RPS 0.36 0.36 0.36 0.31 0.33 0.35 0.42 -9.75%
P/EPS 9.89 7.97 8.14 6.86 7.23 6.76 6.31 34.89%
EY 10.11 12.54 12.28 14.58 13.84 14.80 15.85 -25.88%
DY 3.40 3.50 3.50 4.12 3.84 3.70 3.27 2.63%
P/NAPS 0.66 1.00 1.00 0.85 0.88 0.63 1.05 -26.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/02/04 21/11/03 28/08/03 28/05/03 24/02/03 28/11/02 -
Price 0.91 1.01 0.96 1.02 0.80 0.86 1.00 -
P/RPS 0.32 0.36 0.35 0.37 0.30 0.32 0.40 -13.81%
P/EPS 8.74 8.05 7.82 8.23 6.57 6.25 6.01 28.32%
EY 11.44 12.42 12.79 12.15 15.22 16.00 16.64 -22.08%
DY 3.85 3.47 3.65 3.43 4.22 4.00 3.44 7.78%
P/NAPS 0.58 1.01 0.96 1.02 0.80 0.58 1.00 -30.42%

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