[ASIABRN] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -0.51%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 188,875 134,873 118,492 126,453 131,939 137,211 138,612 22.88%
PBT 23,306 11,881 14,237 18,775 18,630 17,863 18,430 16.92%
Tax -6,107 -2,480 -3,456 -4,123 -3,905 -4,694 -4,697 19.10%
NP 17,199 9,401 10,781 14,652 14,725 13,169 13,733 16.17%
-
NP to SH 17,199 9,319 10,699 14,570 14,644 13,170 13,734 16.16%
-
Tax Rate 26.20% 20.87% 24.27% 21.96% 20.96% 26.28% 25.49% -
Total Cost 171,676 125,472 107,711 111,801 117,214 124,042 124,879 23.61%
-
Net Worth 138,481 183,286 116,977 112,799 109,332 111,565 108,651 17.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 2,094 2,094 2,094 -
Div Payout % - - - - 14.30% 15.90% 15.25% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 138,481 183,286 116,977 112,799 109,332 111,565 108,651 17.53%
NOSH 51,865 72,160 41,777 42,089 40,493 41,784 41,789 15.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.11% 6.97% 9.10% 11.59% 11.16% 9.60% 9.91% -
ROE 12.42% 5.08% 9.15% 12.92% 13.39% 11.80% 12.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 364.16 186.91 283.63 300.44 325.83 328.38 331.69 6.41%
EPS 33.16 12.91 25.61 34.62 36.16 31.52 32.86 0.60%
DPS 0.00 0.00 0.00 0.00 5.17 5.00 5.00 -
NAPS 2.67 2.54 2.80 2.68 2.70 2.67 2.60 1.78%
Adjusted Per Share Value based on latest NOSH - 42,089
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 81.19 57.97 50.93 54.35 56.71 58.98 59.58 22.89%
EPS 7.39 4.01 4.60 6.26 6.29 5.66 5.90 16.18%
DPS 0.00 0.00 0.00 0.00 0.90 0.90 0.90 -
NAPS 0.5952 0.7878 0.5028 0.4849 0.4699 0.4795 0.467 17.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.63 2.50 2.78 1.60 1.60 1.65 1.47 -
P/RPS 0.72 1.34 0.98 0.53 0.49 0.50 0.44 38.82%
P/EPS 7.93 19.36 10.86 4.62 4.42 5.23 4.47 46.49%
EY 12.61 5.17 9.21 21.64 22.60 19.10 22.36 -31.71%
DY 0.00 0.00 0.00 0.00 3.23 3.03 3.40 -
P/NAPS 0.99 0.98 0.99 0.60 0.59 0.62 0.57 44.44%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 -
Price 3.50 2.60 2.50 2.78 1.59 1.64 1.66 -
P/RPS 0.96 1.39 0.88 0.93 0.49 0.50 0.50 54.41%
P/EPS 10.55 20.13 9.76 8.03 4.40 5.20 5.05 63.34%
EY 9.47 4.97 10.24 12.45 22.74 19.22 19.80 -38.81%
DY 0.00 0.00 0.00 0.00 3.25 3.05 3.01 -
P/NAPS 1.31 1.02 0.89 1.04 0.59 0.61 0.64 61.14%

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