[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -14.58%
YoY- -23.5%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 179,596 203,380 227,972 157,680 138,776 193,260 158,852 2.06%
PBT 3,800 18,492 35,896 17,540 17,164 20,468 8,128 -11.89%
Tax -624 -3,892 -8,936 -4,600 -248 -2,124 0 -
NP 3,176 14,600 26,960 12,940 16,916 18,344 8,128 -14.48%
-
NP to SH 3,152 14,564 26,908 12,940 16,916 18,344 5,812 -9.68%
-
Tax Rate 16.42% 21.05% 24.89% 26.23% 1.44% 10.38% 0.00% -
Total Cost 176,420 188,780 201,012 144,740 121,860 174,916 150,724 2.65%
-
Net Worth 239,627 237,300 232,647 216,362 202,403 193,097 146,567 8.53%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,652 9,305 9,305 9,305 - - - -
Div Payout % 147.62% 63.90% 34.58% 71.92% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 239,627 237,300 232,647 216,362 202,403 193,097 146,567 8.53%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 116,323 12.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.77% 7.18% 11.83% 8.21% 12.19% 9.49% 5.12% -
ROE 1.32% 6.14% 11.57% 5.98% 8.36% 9.50% 3.97% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 77.20 87.42 97.99 67.78 59.65 83.07 136.56 -9.06%
EPS 1.36 6.28 11.60 5.56 7.28 7.88 5.00 -19.49%
DPS 2.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.93 0.87 0.83 1.26 -3.30%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 77.20 87.42 97.99 67.78 59.65 83.07 68.28 2.06%
EPS 1.36 6.28 11.60 5.56 7.28 7.88 2.50 -9.64%
DPS 2.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.93 0.87 0.83 0.63 8.53%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.505 0.50 0.585 0.535 0.41 0.46 0.825 -
P/RPS 0.65 0.57 0.60 0.79 0.69 0.55 0.60 1.34%
P/EPS 37.27 7.99 5.06 9.62 5.64 5.83 16.51 14.52%
EY 2.68 12.52 19.77 10.40 17.73 17.14 6.06 -12.70%
DY 3.96 8.00 6.84 7.48 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.59 0.58 0.47 0.55 0.65 -4.59%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 25/08/23 29/08/22 24/08/21 26/08/20 23/08/19 28/08/18 -
Price 0.52 0.555 0.56 0.545 0.365 0.495 0.70 -
P/RPS 0.67 0.63 0.57 0.80 0.61 0.60 0.51 4.64%
P/EPS 38.38 8.87 4.84 9.80 5.02 6.28 14.01 18.27%
EY 2.61 11.28 20.65 10.21 19.92 15.93 7.14 -15.42%
DY 3.85 7.21 7.14 7.34 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.56 0.59 0.42 0.60 0.56 -1.86%

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