[ASIABRN] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -26.57%
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 237,677 188,875 134,873 118,492 126,453 131,939 137,211 44.28%
PBT 36,271 23,306 11,881 14,237 18,775 18,630 17,863 60.41%
Tax -8,020 -6,107 -2,480 -3,456 -4,123 -3,905 -4,694 42.96%
NP 28,251 17,199 9,401 10,781 14,652 14,725 13,169 66.41%
-
NP to SH 28,251 17,199 9,319 10,699 14,570 14,644 13,170 66.40%
-
Tax Rate 22.11% 26.20% 20.87% 24.27% 21.96% 20.96% 26.28% -
Total Cost 209,426 171,676 125,472 107,711 111,801 117,214 124,042 41.83%
-
Net Worth 208,458 138,481 183,286 116,977 112,799 109,332 111,565 51.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - 2,094 2,094 -
Div Payout % - - - - - 14.30% 15.90% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 208,458 138,481 183,286 116,977 112,799 109,332 111,565 51.76%
NOSH 72,887 51,865 72,160 41,777 42,089 40,493 41,784 44.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.89% 9.11% 6.97% 9.10% 11.59% 11.16% 9.60% -
ROE 13.55% 12.42% 5.08% 9.15% 12.92% 13.39% 11.80% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 326.09 364.16 186.91 283.63 300.44 325.83 328.38 -0.46%
EPS 38.76 33.16 12.91 25.61 34.62 36.16 31.52 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 5.17 5.00 -
NAPS 2.86 2.67 2.54 2.80 2.68 2.70 2.67 4.69%
Adjusted Per Share Value based on latest NOSH - 41,777
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 102.16 81.19 57.97 50.93 54.35 56.71 58.98 44.27%
EPS 12.14 7.39 4.01 4.60 6.26 6.29 5.66 66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.90 -
NAPS 0.896 0.5952 0.7878 0.5028 0.4849 0.4699 0.4795 51.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.34 2.63 2.50 2.78 1.60 1.60 1.65 -
P/RPS 1.02 0.72 1.34 0.98 0.53 0.49 0.50 60.91%
P/EPS 8.62 7.93 19.36 10.86 4.62 4.42 5.23 39.57%
EY 11.60 12.61 5.17 9.21 21.64 22.60 19.10 -28.30%
DY 0.00 0.00 0.00 0.00 0.00 3.23 3.03 -
P/NAPS 1.17 0.99 0.98 0.99 0.60 0.59 0.62 52.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 -
Price 3.61 3.50 2.60 2.50 2.78 1.59 1.64 -
P/RPS 1.11 0.96 1.39 0.88 0.93 0.49 0.50 70.26%
P/EPS 9.31 10.55 20.13 9.76 8.03 4.40 5.20 47.49%
EY 10.74 9.47 4.97 10.24 12.45 22.74 19.22 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 3.25 3.05 -
P/NAPS 1.26 1.31 1.02 0.89 1.04 0.59 0.61 62.26%

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