[ASIABRN] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 43.05%
YoY- 50.54%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 137,020 139,769 144,967 152,698 141,661 140,442 137,368 -0.16%
PBT 13,350 11,833 13,196 16,179 11,470 11,999 11,042 13.50%
Tax -3,997 -3,510 -3,943 -4,947 -3,618 -3,581 -3,327 13.02%
NP 9,353 8,323 9,253 11,232 7,852 8,418 7,715 13.70%
-
NP to SH 9,353 8,323 9,253 11,232 7,852 8,418 7,715 13.70%
-
Tax Rate 29.94% 29.66% 29.88% 30.58% 31.54% 29.84% 30.13% -
Total Cost 127,667 131,446 135,714 141,466 133,809 132,024 129,653 -1.02%
-
Net Worth 41,458 42,500 41,799 80,662 74,570 41,762 41,767 -0.49%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,145 3,142 3,142 3,142 3,142 2,083 2,083 58.27%
Div Payout % 44.33% 37.75% 33.96% 27.97% 40.02% 24.75% 27.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 41,458 42,500 41,799 80,662 74,570 41,762 41,767 -0.49%
NOSH 41,458 42,500 41,799 41,794 41,893 41,762 41,767 -0.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.83% 5.95% 6.38% 7.36% 5.54% 5.99% 5.62% -
ROE 22.56% 19.58% 22.14% 13.92% 10.53% 20.16% 18.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 330.50 328.87 346.81 365.36 338.15 336.29 328.88 0.32%
EPS 22.56 19.58 22.14 26.87 18.74 20.16 18.47 14.27%
DPS 10.00 7.50 7.50 7.50 7.50 5.00 5.00 58.80%
NAPS 1.00 1.00 1.00 1.93 1.78 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.48 59.66 61.88 65.18 60.47 59.94 58.63 -0.17%
EPS 3.99 3.55 3.95 4.79 3.35 3.59 3.29 13.73%
DPS 1.77 1.34 1.34 1.34 1.34 0.89 0.89 58.21%
NAPS 0.177 0.1814 0.1784 0.3443 0.3183 0.1783 0.1783 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.71 0.66 0.68 0.75 0.68 0.70 0.72 -
P/RPS 0.21 0.20 0.20 0.21 0.20 0.21 0.22 -3.05%
P/EPS 3.15 3.37 3.07 2.79 3.63 3.47 3.90 -13.28%
EY 31.77 29.67 32.55 35.83 27.56 28.80 25.65 15.34%
DY 14.08 11.36 11.03 10.00 11.03 7.14 6.94 60.33%
P/NAPS 0.71 0.66 0.68 0.39 0.38 0.70 0.72 -0.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.84 0.70 0.66 0.62 0.80 0.68 0.66 -
P/RPS 0.25 0.21 0.19 0.17 0.24 0.20 0.20 16.05%
P/EPS 3.72 3.57 2.98 2.31 4.27 3.37 3.57 2.78%
EY 26.86 27.98 33.54 43.35 23.43 29.64 27.99 -2.71%
DY 11.90 10.71 11.36 12.10 9.38 7.35 7.58 35.11%
P/NAPS 0.84 0.70 0.66 0.32 0.45 0.68 0.66 17.45%

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