[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -30.36%
YoY- 73.72%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 105,262 134,827 137,020 141,661 132,402 135,853 129,421 -3.01%
PBT 18,001 17,003 13,349 11,470 7,333 3,161 -1,158 -
Tax -3,631 -4,577 -3,995 -3,618 -2,813 -1,729 -1,515 13.81%
NP 14,370 12,426 9,354 7,852 4,520 1,432 -2,673 -
-
NP to SH 14,288 12,426 9,354 7,852 4,520 1,432 -2,673 -
-
Tax Rate 20.17% 26.92% 29.93% 31.54% 38.36% 54.70% - -
Total Cost 90,892 122,401 127,666 133,809 127,882 134,421 132,094 -5.38%
-
Net Worth 112,176 89,421 80,657 74,367 68,098 64,412 62,969 8.92%
Dividend
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 4,178 4,179 3,133 2,088 1,254 626 -
Div Payout % - 33.63% 44.68% 39.91% 46.21% 87.62% 0.00% -
Equity
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 112,176 89,421 80,657 74,367 68,098 64,412 62,969 8.92%
NOSH 41,546 41,785 41,791 41,779 41,777 41,826 41,784 -0.08%
Ratio Analysis
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.65% 9.22% 6.83% 5.54% 3.41% 1.05% -2.07% -
ROE 12.74% 13.90% 11.60% 10.56% 6.64% 2.22% -4.24% -
Per Share
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 253.36 322.66 327.86 339.07 316.92 324.80 309.73 -2.92%
EPS 34.39 29.74 22.38 18.79 10.82 3.43 -6.40 -
DPS 0.00 10.00 10.00 7.50 5.00 3.00 1.50 -
NAPS 2.70 2.14 1.93 1.78 1.63 1.54 1.507 9.01%
Adjusted Per Share Value based on latest NOSH - 41,893
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 45.25 57.95 58.90 60.89 56.91 58.39 55.63 -3.01%
EPS 6.14 5.34 4.02 3.38 1.94 0.62 -1.15 -
DPS 0.00 1.80 1.80 1.35 0.90 0.54 0.27 -
NAPS 0.4822 0.3844 0.3467 0.3197 0.2927 0.2769 0.2707 8.92%
Price Multiplier on Financial Quarter End Date
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.60 1.17 0.71 0.68 0.64 0.46 0.65 -
P/RPS 0.00 0.36 0.22 0.20 0.20 0.14 0.21 -
P/EPS 0.00 3.93 3.17 3.62 5.92 13.44 -10.16 -
EY 0.00 25.42 31.52 27.64 16.90 7.44 -9.84 -
DY 0.00 8.55 14.08 11.03 7.81 6.52 2.31 -
P/NAPS 0.60 0.55 0.37 0.38 0.39 0.30 0.43 5.05%
Price Multiplier on Announcement Date
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/05/12 26/08/10 27/08/09 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 1.59 1.48 0.84 0.80 0.68 0.49 0.53 -
P/RPS 0.00 0.46 0.26 0.24 0.21 0.15 0.17 -
P/EPS 0.00 4.98 3.75 4.26 6.29 14.31 -8.29 -
EY 0.00 20.09 26.65 23.49 15.91 6.99 -12.07 -
DY 0.00 6.76 11.90 9.38 7.35 6.12 2.83 -
P/NAPS 0.60 0.69 0.44 0.45 0.42 0.32 0.35 8.30%

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