[ASIABRN] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -17.4%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 116,285 115,341 113,339 110,787 104,762 103,281 104,244 7.55%
PBT 8,207 8,156 8,065 9,078 10,324 8,368 6,927 11.95%
Tax -3,067 -2,988 -2,877 -3,325 -3,359 -2,722 -1,694 48.49%
NP 5,140 5,168 5,188 5,753 6,965 5,646 5,233 -1.18%
-
NP to SH 5,140 5,168 5,188 5,753 6,965 5,646 5,233 -1.18%
-
Tax Rate 37.37% 36.64% 35.67% 36.63% 32.54% 32.53% 24.46% -
Total Cost 111,145 110,173 108,151 105,034 97,797 97,635 99,011 8.00%
-
Net Worth 41,859 41,693 42,608 61,880 41,853 41,111 43,114 -1.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,459 1,459 1,438 1,438 1,438 1,438 1,096 20.99%
Div Payout % 28.39% 28.24% 27.73% 25.01% 20.66% 25.49% 20.96% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 41,859 41,693 42,608 61,880 41,853 41,111 43,114 -1.94%
NOSH 41,859 41,693 42,608 41,810 41,853 41,111 43,114 -1.94%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.42% 4.48% 4.58% 5.19% 6.65% 5.47% 5.02% -
ROE 12.28% 12.40% 12.18% 9.30% 16.64% 13.73% 12.14% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 277.80 276.64 266.00 264.97 250.31 251.22 241.78 9.69%
EPS 12.28 12.40 12.18 13.76 16.64 13.73 12.14 0.76%
DPS 3.50 3.50 3.38 3.44 3.44 3.50 2.54 23.80%
NAPS 1.00 1.00 1.00 1.48 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,810
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 49.98 49.58 48.72 47.62 45.03 44.39 44.81 7.54%
EPS 2.21 2.22 2.23 2.47 2.99 2.43 2.25 -1.18%
DPS 0.63 0.63 0.62 0.62 0.62 0.62 0.47 21.54%
NAPS 0.1799 0.1792 0.1831 0.266 0.1799 0.1767 0.1853 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.85 0.88 0.93 1.05 1.07 1.18 -
P/RPS 0.36 0.31 0.33 0.35 0.42 0.43 0.49 -18.56%
P/EPS 8.14 6.86 7.23 6.76 6.31 7.79 9.72 -11.14%
EY 12.28 14.58 13.84 14.80 15.85 12.84 10.29 12.49%
DY 3.50 4.12 3.84 3.70 3.27 3.27 2.16 37.91%
P/NAPS 1.00 0.85 0.88 0.63 1.05 1.07 1.18 -10.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 28/05/03 24/02/03 28/11/02 28/08/02 20/05/02 -
Price 0.96 1.02 0.80 0.86 1.00 1.05 1.25 -
P/RPS 0.35 0.37 0.30 0.32 0.40 0.42 0.52 -23.17%
P/EPS 7.82 8.23 6.57 6.25 6.01 7.65 10.30 -16.76%
EY 12.79 12.15 15.22 16.00 16.64 13.08 9.71 20.14%
DY 3.65 3.43 4.22 4.00 3.44 3.33 2.04 47.32%
P/NAPS 0.96 1.02 0.80 0.58 1.00 1.05 1.25 -16.12%

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