[ASIABRN] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 9.11%
YoY- 125.14%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 144,967 152,698 141,661 140,442 137,368 138,437 132,402 6.20%
PBT 13,196 16,179 11,470 11,999 11,042 11,592 7,333 47.68%
Tax -3,943 -4,947 -3,618 -3,581 -3,327 -4,131 -2,812 25.14%
NP 9,253 11,232 7,852 8,418 7,715 7,461 4,521 60.85%
-
NP to SH 9,253 11,232 7,852 8,418 7,715 7,461 4,521 60.85%
-
Tax Rate 29.88% 30.58% 31.54% 29.84% 30.13% 35.64% 38.35% -
Total Cost 135,714 141,466 133,809 132,024 129,653 130,976 127,881 4.02%
-
Net Worth 41,799 80,662 74,570 41,762 41,767 71,012 67,666 -27.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,142 3,142 3,142 2,083 2,083 2,083 2,083 31.36%
Div Payout % 33.96% 27.97% 40.02% 24.75% 27.00% 27.92% 46.08% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,799 80,662 74,570 41,762 41,767 71,012 67,666 -27.36%
NOSH 41,799 41,794 41,893 41,762 41,767 41,771 41,666 0.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.38% 7.36% 5.54% 5.99% 5.62% 5.39% 3.41% -
ROE 22.14% 13.92% 10.53% 20.16% 18.47% 10.51% 6.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 346.81 365.36 338.15 336.29 328.88 331.41 317.76 5.97%
EPS 22.14 26.87 18.74 20.16 18.47 17.86 10.85 60.53%
DPS 7.50 7.50 7.50 5.00 5.00 5.00 5.00 30.87%
NAPS 1.00 1.93 1.78 1.00 1.00 1.70 1.624 -27.51%
Adjusted Per Share Value based on latest NOSH - 41,762
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 61.88 65.18 60.47 59.94 58.63 59.09 56.51 6.20%
EPS 3.95 4.79 3.35 3.59 3.29 3.18 1.93 60.84%
DPS 1.34 1.34 1.34 0.89 0.89 0.89 0.89 31.20%
NAPS 0.1784 0.3443 0.3183 0.1783 0.1783 0.3031 0.2888 -27.36%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.75 0.68 0.70 0.72 0.67 0.64 -
P/RPS 0.20 0.21 0.20 0.21 0.22 0.20 0.20 0.00%
P/EPS 3.07 2.79 3.63 3.47 3.90 3.75 5.90 -35.17%
EY 32.55 35.83 27.56 28.80 25.65 26.66 16.95 54.19%
DY 11.03 10.00 11.03 7.14 6.94 7.46 7.81 25.74%
P/NAPS 0.68 0.39 0.38 0.70 0.72 0.39 0.39 44.62%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 -
Price 0.66 0.62 0.80 0.68 0.66 0.62 0.68 -
P/RPS 0.19 0.17 0.24 0.20 0.20 0.19 0.21 -6.42%
P/EPS 2.98 2.31 4.27 3.37 3.57 3.47 6.27 -38.96%
EY 33.54 43.35 23.43 29.64 27.99 28.81 15.96 63.69%
DY 11.36 12.10 9.38 7.35 7.58 8.06 7.35 33.50%
P/NAPS 0.66 0.32 0.45 0.68 0.66 0.36 0.42 34.97%

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