[ASIABRN] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 203.19%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 279,972 84,764 138,619 176,336 190,512 146,364 122,224 13.05%
PBT 54,952 3,092 18,503 38,804 36,532 17,696 660 92.47%
Tax -9,616 -1,964 -4,871 -10,444 -10,912 -5,596 -320 65.51%
NP 45,336 1,128 13,632 28,360 25,620 12,100 340 106.37%
-
NP to SH 45,336 1,128 13,730 28,360 25,620 12,100 340 106.37%
-
Tax Rate 17.50% 63.52% 26.33% 26.91% 29.87% 31.62% 48.48% -
Total Cost 234,636 83,636 124,987 147,976 164,892 134,264 121,884 10.18%
-
Net Worth 208,458 112,799 101,017 87,350 80,662 71,012 64,808 18.88%
Dividend
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,104 - - - - -
Div Payout % - - 15.33% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 208,458 112,799 101,017 87,350 80,662 71,012 64,808 18.88%
NOSH 72,887 42,089 42,090 41,794 41,794 41,771 42,083 8.47%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.19% 1.33% 9.83% 16.08% 13.45% 8.27% 0.28% -
ROE 21.75% 1.00% 13.59% 32.47% 31.76% 17.04% 0.52% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 384.12 201.39 329.33 421.91 455.84 350.39 290.43 4.22%
EPS 62.20 2.68 32.62 67.88 61.32 28.96 0.80 90.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.68 2.40 2.09 1.93 1.70 1.54 9.59%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 120.34 36.43 59.58 75.80 81.89 62.91 52.54 13.05%
EPS 19.49 0.48 5.90 12.19 11.01 5.20 0.15 105.58%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.4849 0.4342 0.3755 0.3467 0.3052 0.2786 18.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.34 1.60 1.62 0.96 0.75 0.67 0.45 -
P/RPS 0.87 0.79 0.00 0.23 0.16 0.19 0.15 29.73%
P/EPS 5.37 59.70 0.00 1.41 1.22 2.31 55.70 -29.27%
EY 18.62 1.67 0.00 70.68 81.73 43.23 1.80 41.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.60 0.61 0.46 0.39 0.39 0.29 22.94%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/13 30/08/12 19/08/11 25/11/09 28/11/08 22/11/07 29/11/06 -
Price 3.61 2.78 1.48 1.14 0.62 0.62 0.48 -
P/RPS 0.94 1.38 0.00 0.27 0.14 0.18 0.17 28.81%
P/EPS 5.80 103.73 0.00 1.68 1.01 2.14 59.41 -29.14%
EY 17.23 0.96 0.00 59.52 98.87 46.72 1.68 41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.04 0.55 0.55 0.32 0.36 0.31 23.07%

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