[ASIABRN] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 39.39%
YoY- -31.06%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 104,762 103,281 104,244 101,819 102,175 99,561 103,220 0.99%
PBT 10,324 8,368 6,927 7,053 5,325 6,489 9,808 3.47%
Tax -3,359 -2,722 -1,694 -1,911 -1,636 -1,941 -3,471 -2.16%
NP 6,965 5,646 5,233 5,142 3,689 4,548 6,337 6.49%
-
NP to SH 6,965 5,646 5,233 5,142 3,689 4,548 6,337 6.49%
-
Tax Rate 32.54% 32.53% 24.46% 27.09% 30.72% 29.91% 35.39% -
Total Cost 97,797 97,635 99,011 96,677 98,486 95,013 96,883 0.62%
-
Net Worth 41,853 41,111 43,114 31,339 51,086 51,316 31,254 21.47%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,438 1,438 1,096 1,096 1,096 1,096 1,026 25.21%
Div Payout % 20.66% 25.49% 20.96% 21.33% 29.73% 24.12% 16.20% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 41,853 41,111 43,114 31,339 51,086 51,316 31,254 21.47%
NOSH 41,853 41,111 43,114 31,339 31,301 31,340 31,254 21.47%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.65% 5.47% 5.02% 5.05% 3.61% 4.57% 6.14% -
ROE 16.64% 13.73% 12.14% 16.41% 7.22% 8.86% 20.28% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 250.31 251.22 241.78 324.89 326.42 317.68 330.26 -16.85%
EPS 16.64 13.73 12.14 16.41 11.79 14.51 20.28 -12.34%
DPS 3.44 3.50 2.54 3.50 3.50 3.50 3.28 3.22%
NAPS 1.00 1.00 1.00 1.00 1.6321 1.6374 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 31,339
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 45.03 44.39 44.81 43.77 43.92 42.79 44.37 0.98%
EPS 2.99 2.43 2.25 2.21 1.59 1.95 2.72 6.50%
DPS 0.62 0.62 0.47 0.47 0.47 0.47 0.44 25.66%
NAPS 0.1799 0.1767 0.1853 0.1347 0.2196 0.2206 0.1343 21.49%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.05 1.07 1.18 1.40 1.09 1.02 1.00 -
P/RPS 0.42 0.43 0.49 0.43 0.33 0.32 0.30 25.12%
P/EPS 6.31 7.79 9.72 8.53 9.25 7.03 4.93 17.86%
EY 15.85 12.84 10.29 11.72 10.81 14.23 20.28 -15.13%
DY 3.27 3.27 2.16 2.50 3.21 3.43 3.28 -0.20%
P/NAPS 1.05 1.07 1.18 1.40 0.67 0.62 1.00 3.30%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 20/05/02 28/02/02 29/11/01 24/08/01 25/05/01 -
Price 1.00 1.05 1.25 1.20 1.40 1.24 1.02 -
P/RPS 0.40 0.42 0.52 0.37 0.43 0.39 0.31 18.50%
P/EPS 6.01 7.65 10.30 7.31 11.88 8.54 5.03 12.58%
EY 16.64 13.08 9.71 13.67 8.42 11.70 19.88 -11.17%
DY 3.44 3.33 2.04 2.92 2.50 2.82 3.22 4.50%
P/NAPS 1.00 1.05 1.25 1.20 0.86 0.76 1.02 -1.31%

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