[ASIABRN] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 1.72%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 137,093 138,084 136,431 135,008 133,933 130,830 133,476 1.80%
PBT 18,745 20,809 18,810 17,002 16,751 13,380 13,918 21.97%
Tax -4,832 -5,321 -4,933 -4,576 -4,535 -3,632 -3,880 15.76%
NP 13,913 15,488 13,877 12,426 12,216 9,748 10,038 24.33%
-
NP to SH 14,057 15,609 13,924 12,426 12,216 9,748 10,038 25.19%
-
Tax Rate 25.78% 25.57% 26.23% 26.91% 27.07% 27.14% 27.88% -
Total Cost 123,180 122,596 122,554 122,582 121,717 121,082 123,438 -0.13%
-
Net Worth 100,055 101,952 98,196 83,795 83,563 89,901 87,350 9.48%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,189 4,189 4,189 4,189 4,145 4,145 4,145 0.70%
Div Payout % 29.81% 26.84% 30.09% 33.72% 33.94% 42.53% 41.30% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 100,055 101,952 98,196 83,795 83,563 89,901 87,350 9.48%
NOSH 41,864 41,783 41,785 41,897 41,781 41,814 41,794 0.11%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.15% 11.22% 10.17% 9.20% 9.12% 7.45% 7.52% -
ROE 14.05% 15.31% 14.18% 14.83% 14.62% 10.84% 11.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 327.47 330.47 326.50 322.23 320.56 312.88 319.36 1.68%
EPS 33.58 37.36 33.32 29.66 29.24 23.31 24.02 25.05%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.39 2.44 2.35 2.00 2.00 2.15 2.09 9.36%
Adjusted Per Share Value based on latest NOSH - 41,897
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.52 58.94 58.23 57.63 57.17 55.84 56.97 1.80%
EPS 6.00 6.66 5.94 5.30 5.21 4.16 4.28 25.28%
DPS 1.79 1.79 1.79 1.79 1.77 1.77 1.77 0.75%
NAPS 0.4271 0.4352 0.4191 0.3577 0.3567 0.3837 0.3728 9.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.89 1.76 1.55 1.17 1.18 1.27 0.96 -
P/RPS 0.58 0.53 0.47 0.36 0.37 0.41 0.30 55.25%
P/EPS 5.63 4.71 4.65 3.94 4.04 5.45 4.00 25.61%
EY 17.77 21.23 21.50 25.35 24.78 18.36 25.02 -20.41%
DY 5.29 5.68 6.45 8.55 8.47 7.87 10.42 -36.38%
P/NAPS 0.79 0.72 0.66 0.59 0.59 0.59 0.46 43.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 1.66 1.54 1.65 1.48 1.15 1.16 1.14 -
P/RPS 0.51 0.47 0.51 0.46 0.36 0.37 0.36 26.16%
P/EPS 4.94 4.12 4.95 4.99 3.93 4.98 4.75 2.65%
EY 20.23 24.26 20.20 20.04 25.42 20.10 21.07 -2.67%
DY 6.02 6.49 6.06 6.76 8.70 8.62 8.77 -22.20%
P/NAPS 0.69 0.63 0.70 0.74 0.58 0.54 0.55 16.33%

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