[ASIABRN] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -12.9%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 290,251 237,677 188,875 134,873 118,492 126,453 131,939 69.06%
PBT 37,293 36,271 23,306 11,881 14,237 18,775 18,630 58.76%
Tax -8,830 -8,020 -6,107 -2,480 -3,456 -4,123 -3,905 72.19%
NP 28,463 28,251 17,199 9,401 10,781 14,652 14,725 55.11%
-
NP to SH 28,463 28,251 17,199 9,319 10,699 14,570 14,644 55.68%
-
Tax Rate 23.68% 22.11% 26.20% 20.87% 24.27% 21.96% 20.96% -
Total Cost 261,788 209,426 171,676 125,472 107,711 111,801 117,214 70.77%
-
Net Worth 221,804 208,458 138,481 183,286 116,977 112,799 109,332 60.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - 2,094 -
Div Payout % - - - - - - 14.30% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 221,804 208,458 138,481 183,286 116,977 112,799 109,332 60.18%
NOSH 75,960 72,887 51,865 72,160 41,777 42,089 40,493 52.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.81% 11.89% 9.11% 6.97% 9.10% 11.59% 11.16% -
ROE 12.83% 13.55% 12.42% 5.08% 9.15% 12.92% 13.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 382.11 326.09 364.16 186.91 283.63 300.44 325.83 11.19%
EPS 37.47 38.76 33.16 12.91 25.61 34.62 36.16 2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.17 -
NAPS 2.92 2.86 2.67 2.54 2.80 2.68 2.70 5.35%
Adjusted Per Share Value based on latest NOSH - 72,160
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 124.76 102.16 81.19 57.97 50.93 54.35 56.71 69.07%
EPS 12.23 12.14 7.39 4.01 4.60 6.26 6.29 55.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.9534 0.896 0.5952 0.7878 0.5028 0.4849 0.4699 60.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.60 3.34 2.63 2.50 2.78 1.60 1.60 -
P/RPS 0.94 1.02 0.72 1.34 0.98 0.53 0.49 54.32%
P/EPS 9.61 8.62 7.93 19.36 10.86 4.62 4.42 67.74%
EY 10.41 11.60 12.61 5.17 9.21 21.64 22.60 -40.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 1.23 1.17 0.99 0.98 0.99 0.60 0.59 63.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 -
Price 3.97 3.61 3.50 2.60 2.50 2.78 1.59 -
P/RPS 1.04 1.11 0.96 1.39 0.88 0.93 0.49 65.07%
P/EPS 10.59 9.31 10.55 20.13 9.76 8.03 4.40 79.49%
EY 9.44 10.74 9.47 4.97 10.24 12.45 22.74 -44.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
P/NAPS 1.36 1.26 1.31 1.02 0.89 1.04 0.59 74.40%

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