[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -25.64%
YoY- 215.64%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 134,827 137,020 141,661 132,402 135,853 129,421 124,230 1.37%
PBT 17,003 13,349 11,470 7,333 3,161 -1,158 4,596 24.35%
Tax -4,577 -3,995 -3,618 -2,813 -1,729 -1,515 -1,975 15.02%
NP 12,426 9,354 7,852 4,520 1,432 -2,673 2,621 29.59%
-
NP to SH 12,426 9,354 7,852 4,520 1,432 -2,673 2,621 29.59%
-
Tax Rate 26.92% 29.93% 31.54% 38.36% 54.70% - 42.97% -
Total Cost 122,401 127,666 133,809 127,882 134,421 132,094 121,609 0.10%
-
Net Worth 89,421 80,657 74,367 68,098 64,412 62,969 63,648 5.82%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,178 4,179 3,133 2,088 1,254 626 1,462 19.11%
Div Payout % 33.63% 44.68% 39.91% 46.21% 87.62% 0.00% 55.81% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 89,421 80,657 74,367 68,098 64,412 62,969 63,648 5.82%
NOSH 41,785 41,791 41,779 41,777 41,826 41,784 41,791 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.22% 6.83% 5.54% 3.41% 1.05% -2.07% 2.11% -
ROE 13.90% 11.60% 10.56% 6.64% 2.22% -4.24% 4.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 322.66 327.86 339.07 316.92 324.80 309.73 297.26 1.37%
EPS 29.74 22.38 18.79 10.82 3.43 -6.40 6.27 29.60%
DPS 10.00 10.00 7.50 5.00 3.00 1.50 3.50 19.11%
NAPS 2.14 1.93 1.78 1.63 1.54 1.507 1.523 5.82%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.95 58.90 60.89 56.91 58.39 55.63 53.40 1.37%
EPS 5.34 4.02 3.38 1.94 0.62 -1.15 1.13 29.52%
DPS 1.80 1.80 1.35 0.90 0.54 0.27 0.63 19.11%
NAPS 0.3844 0.3467 0.3197 0.2927 0.2769 0.2707 0.2736 5.82%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.17 0.71 0.68 0.64 0.46 0.65 0.97 -
P/RPS 0.36 0.22 0.20 0.20 0.14 0.21 0.33 1.46%
P/EPS 3.93 3.17 3.62 5.92 13.44 -10.16 15.47 -20.40%
EY 25.42 31.52 27.64 16.90 7.44 -9.84 6.47 25.60%
DY 8.55 14.08 11.03 7.81 6.52 2.31 3.61 15.44%
P/NAPS 0.55 0.37 0.38 0.39 0.30 0.43 0.64 -2.49%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 30/08/06 30/08/05 26/08/04 -
Price 1.48 0.84 0.80 0.68 0.49 0.53 0.92 -
P/RPS 0.46 0.26 0.24 0.21 0.15 0.17 0.31 6.79%
P/EPS 4.98 3.75 4.26 6.29 14.31 -8.29 14.67 -16.47%
EY 20.09 26.65 23.49 15.91 6.99 -12.07 6.82 19.71%
DY 6.76 11.90 9.38 7.35 6.12 2.83 3.80 10.07%
P/NAPS 0.69 0.44 0.45 0.42 0.32 0.35 0.60 2.35%

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