[ASIABRN] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -10.05%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 130,830 133,476 137,020 139,769 144,967 152,698 141,661 -5.15%
PBT 13,380 13,918 13,350 11,833 13,196 16,179 11,470 10.78%
Tax -3,632 -3,880 -3,997 -3,510 -3,943 -4,947 -3,618 0.25%
NP 9,748 10,038 9,353 8,323 9,253 11,232 7,852 15.46%
-
NP to SH 9,748 10,038 9,353 8,323 9,253 11,232 7,852 15.46%
-
Tax Rate 27.14% 27.88% 29.94% 29.66% 29.88% 30.58% 31.54% -
Total Cost 121,082 123,438 127,667 131,446 135,714 141,466 133,809 -6.42%
-
Net Worth 89,901 87,350 41,458 42,500 41,799 80,662 74,570 13.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,145 4,145 4,145 3,142 3,142 3,142 3,142 20.22%
Div Payout % 42.53% 41.30% 44.33% 37.75% 33.96% 27.97% 40.02% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 89,901 87,350 41,458 42,500 41,799 80,662 74,570 13.23%
NOSH 41,814 41,794 41,458 42,500 41,799 41,794 41,893 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.45% 7.52% 6.83% 5.95% 6.38% 7.36% 5.54% -
ROE 10.84% 11.49% 22.56% 19.58% 22.14% 13.92% 10.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 312.88 319.36 330.50 328.87 346.81 365.36 338.15 -5.03%
EPS 23.31 24.02 22.56 19.58 22.14 26.87 18.74 15.61%
DPS 10.00 10.00 10.00 7.50 7.50 7.50 7.50 21.07%
NAPS 2.15 2.09 1.00 1.00 1.00 1.93 1.78 13.37%
Adjusted Per Share Value based on latest NOSH - 42,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.84 56.97 58.48 59.66 61.88 65.18 60.47 -5.15%
EPS 4.16 4.28 3.99 3.55 3.95 4.79 3.35 15.48%
DPS 1.77 1.77 1.77 1.34 1.34 1.34 1.34 20.32%
NAPS 0.3837 0.3728 0.177 0.1814 0.1784 0.3443 0.3183 13.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.27 0.96 0.71 0.66 0.68 0.75 0.68 -
P/RPS 0.41 0.30 0.21 0.20 0.20 0.21 0.20 61.16%
P/EPS 5.45 4.00 3.15 3.37 3.07 2.79 3.63 31.02%
EY 18.36 25.02 31.77 29.67 32.55 35.83 27.56 -23.66%
DY 7.87 10.42 14.08 11.36 11.03 10.00 11.03 -20.10%
P/NAPS 0.59 0.46 0.71 0.66 0.68 0.39 0.38 33.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.16 1.14 0.84 0.70 0.66 0.62 0.80 -
P/RPS 0.37 0.36 0.25 0.21 0.19 0.17 0.24 33.34%
P/EPS 4.98 4.75 3.72 3.57 2.98 2.31 4.27 10.76%
EY 20.10 21.07 26.86 27.98 33.54 43.35 23.43 -9.68%
DY 8.62 8.77 11.90 10.71 11.36 12.10 9.38 -5.46%
P/NAPS 0.54 0.55 0.84 0.70 0.66 0.32 0.45 12.88%

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