[ASIABRN] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -2.89%
YoY- 5.35%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,431 135,008 133,933 130,830 133,476 137,020 139,769 -1.59%
PBT 18,810 17,002 16,751 13,380 13,918 13,350 11,833 36.16%
Tax -4,933 -4,576 -4,535 -3,632 -3,880 -3,997 -3,510 25.44%
NP 13,877 12,426 12,216 9,748 10,038 9,353 8,323 40.56%
-
NP to SH 13,924 12,426 12,216 9,748 10,038 9,353 8,323 40.88%
-
Tax Rate 26.23% 26.91% 27.07% 27.14% 27.88% 29.94% 29.66% -
Total Cost 122,554 122,582 121,717 121,082 123,438 127,667 131,446 -4.55%
-
Net Worth 98,196 83,795 83,563 89,901 87,350 41,458 42,500 74.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,189 4,189 4,145 4,145 4,145 4,145 3,142 21.11%
Div Payout % 30.09% 33.72% 33.94% 42.53% 41.30% 44.33% 37.75% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 98,196 83,795 83,563 89,901 87,350 41,458 42,500 74.68%
NOSH 41,785 41,897 41,781 41,814 41,794 41,458 42,500 -1.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.17% 9.20% 9.12% 7.45% 7.52% 6.83% 5.95% -
ROE 14.18% 14.83% 14.62% 10.84% 11.49% 22.56% 19.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 326.50 322.23 320.56 312.88 319.36 330.50 328.87 -0.48%
EPS 33.32 29.66 29.24 23.31 24.02 22.56 19.58 42.49%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 7.50 21.12%
NAPS 2.35 2.00 2.00 2.15 2.09 1.00 1.00 76.66%
Adjusted Per Share Value based on latest NOSH - 41,814
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.64 58.03 57.57 56.24 57.37 58.90 60.08 -1.60%
EPS 5.99 5.34 5.25 4.19 4.31 4.02 3.58 40.89%
DPS 1.80 1.80 1.78 1.78 1.78 1.78 1.35 21.12%
NAPS 0.4221 0.3602 0.3592 0.3864 0.3755 0.1782 0.1827 74.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.17 1.18 1.27 0.96 0.71 0.66 -
P/RPS 0.47 0.36 0.37 0.41 0.30 0.21 0.20 76.66%
P/EPS 4.65 3.94 4.04 5.45 4.00 3.15 3.37 23.91%
EY 21.50 25.35 24.78 18.36 25.02 31.77 29.67 -19.30%
DY 6.45 8.55 8.47 7.87 10.42 14.08 11.36 -31.40%
P/NAPS 0.66 0.59 0.59 0.59 0.46 0.71 0.66 0.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 1.65 1.48 1.15 1.16 1.14 0.84 0.70 -
P/RPS 0.51 0.46 0.36 0.37 0.36 0.25 0.21 80.57%
P/EPS 4.95 4.99 3.93 4.98 4.75 3.72 3.57 24.31%
EY 20.20 20.04 25.42 20.10 21.07 26.86 27.98 -19.50%
DY 6.06 6.76 8.70 8.62 8.77 11.90 10.71 -31.56%
P/NAPS 0.70 0.74 0.58 0.54 0.55 0.84 0.70 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