[ASIABRN] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 64.26%
YoY- 93.9%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 320,464 325,664 290,251 237,677 188,875 134,873 118,492 94.23%
PBT 42,579 47,368 37,293 36,271 23,306 11,881 14,237 107.71%
Tax -11,767 -13,903 -8,830 -8,020 -6,107 -2,480 -3,456 126.49%
NP 30,812 33,465 28,463 28,251 17,199 9,401 10,781 101.52%
-
NP to SH 30,812 33,465 28,463 28,251 17,199 9,319 10,699 102.54%
-
Tax Rate 27.64% 29.35% 23.68% 22.11% 26.20% 20.87% 24.27% -
Total Cost 289,652 292,199 261,788 209,426 171,676 125,472 107,711 93.49%
-
Net Worth 232,581 228,922 221,804 208,458 138,481 183,286 116,977 58.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 232,581 228,922 221,804 208,458 138,481 183,286 116,977 58.18%
NOSH 77,527 77,078 75,960 72,887 51,865 72,160 41,777 51.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.61% 10.28% 9.81% 11.89% 9.11% 6.97% 9.10% -
ROE 13.25% 14.62% 12.83% 13.55% 12.42% 5.08% 9.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 413.36 422.51 382.11 326.09 364.16 186.91 283.63 28.57%
EPS 39.74 43.42 37.47 38.76 33.16 12.91 25.61 34.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.97 2.92 2.86 2.67 2.54 2.80 4.71%
Adjusted Per Share Value based on latest NOSH - 72,887
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 137.75 139.98 124.76 102.16 81.19 57.97 50.93 94.24%
EPS 13.24 14.38 12.23 12.14 7.39 4.01 4.60 102.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9997 0.984 0.9534 0.896 0.5952 0.7878 0.5028 58.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.01 4.00 3.60 3.34 2.63 2.50 2.78 -
P/RPS 0.97 0.95 0.94 1.02 0.72 1.34 0.98 -0.68%
P/EPS 10.09 9.21 9.61 8.62 7.93 19.36 10.86 -4.78%
EY 9.91 10.85 10.41 11.60 12.61 5.17 9.21 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.23 1.17 0.99 0.98 0.99 22.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 -
Price 3.99 3.67 3.97 3.61 3.50 2.60 2.50 -
P/RPS 0.97 0.87 1.04 1.11 0.96 1.39 0.88 6.71%
P/EPS 10.04 8.45 10.59 9.31 10.55 20.13 9.76 1.90%
EY 9.96 11.83 9.44 10.74 9.47 4.97 10.24 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.24 1.36 1.26 1.31 1.02 0.89 30.74%

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