[ASIABRN] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -0.43%
YoY- 75.48%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 186,933 193,081 193,821 199,739 187,700 170,127 170,062 6.52%
PBT 11,876 16,227 19,638 25,474 25,377 20,788 20,099 -29.65%
Tax -2,834 -4,095 -4,931 -6,424 -6,250 -5,166 -6,682 -43.63%
NP 9,042 12,132 14,707 19,050 19,127 15,622 13,417 -23.18%
-
NP to SH 9,013 12,099 14,663 19,013 19,095 15,603 13,417 -23.35%
-
Tax Rate 23.86% 25.24% 25.11% 25.22% 24.63% 24.85% 33.25% -
Total Cost 177,891 180,949 179,114 180,689 168,573 154,505 156,645 8.87%
-
Net Worth 237,300 234,974 232,647 234,974 232,647 227,994 223,341 4.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,652 4,652 4,652 2,326 2,326 2,326 2,326 58.94%
Div Payout % 51.62% 38.46% 31.73% 12.24% 12.18% 14.91% 17.34% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 237,300 234,974 232,647 234,974 232,647 227,994 223,341 4.13%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.84% 6.28% 7.59% 9.54% 10.19% 9.18% 7.89% -
ROE 3.80% 5.15% 6.30% 8.09% 8.21% 6.84% 6.01% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 80.35 82.99 83.31 85.85 80.68 73.13 73.10 6.52%
EPS 3.87 5.20 6.30 8.17 8.21 6.71 5.77 -23.43%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 1.00 58.94%
NAPS 1.02 1.01 1.00 1.01 1.00 0.98 0.96 4.13%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 80.35 82.99 83.31 85.85 80.68 73.13 73.10 6.52%
EPS 3.87 5.20 6.30 8.17 8.21 6.71 5.77 -23.43%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 1.00 58.94%
NAPS 1.02 1.01 1.00 1.01 1.00 0.98 0.96 4.13%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.50 0.55 0.55 0.57 0.585 0.51 0.46 -
P/RPS 0.62 0.66 0.66 0.66 0.73 0.70 0.63 -1.06%
P/EPS 12.91 10.58 8.73 6.97 7.13 7.60 7.98 37.93%
EY 7.75 9.46 11.46 14.34 14.03 13.15 12.54 -27.50%
DY 4.00 3.64 3.64 1.75 1.71 1.96 2.17 50.50%
P/NAPS 0.49 0.54 0.55 0.56 0.59 0.52 0.48 1.38%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 25/05/23 23/02/23 29/11/22 29/08/22 25/05/22 22/02/22 -
Price 0.555 0.54 0.595 0.53 0.56 0.54 0.52 -
P/RPS 0.69 0.65 0.71 0.62 0.69 0.74 0.71 -1.89%
P/EPS 14.33 10.38 9.44 6.49 6.82 8.05 9.02 36.26%
EY 6.98 9.63 10.59 15.42 14.66 12.42 11.09 -26.61%
DY 3.60 3.70 3.36 1.89 1.79 1.85 1.92 52.23%
P/NAPS 0.54 0.53 0.60 0.52 0.56 0.55 0.54 0.00%

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