[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -34.93%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 320,214 117,462 273,006 151,460 163,840 157,228 147,296 12.18%
PBT 43,314 15,342 68,616 25,250 25,190 21,738 14,320 17.80%
Tax -10,682 -5,236 -16,764 -6,796 -7,524 -6,876 -5,846 9.33%
NP 32,632 10,106 51,852 18,454 17,666 14,862 8,474 22.09%
-
NP to SH 32,632 10,106 51,852 18,454 17,666 14,862 8,474 22.09%
-
Tax Rate 24.66% 34.13% 24.43% 26.91% 29.87% 31.63% 40.82% -
Total Cost 287,582 107,356 221,154 133,006 146,174 142,366 138,822 11.38%
-
Net Worth 222,007 117,025 108,651 89,827 41,795 41,792 41,789 28.05%
Dividend
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 222,007 117,025 108,651 89,827 41,795 41,792 41,789 28.05%
NOSH 76,029 41,794 41,789 41,780 41,795 41,792 41,789 9.26%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.19% 8.60% 18.99% 12.18% 10.78% 9.45% 5.75% -
ROE 14.70% 8.64% 47.72% 20.54% 42.27% 35.56% 20.28% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 421.17 281.04 653.29 362.52 392.00 376.21 352.47 2.67%
EPS 42.92 24.18 124.08 44.16 42.28 35.56 20.28 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.80 2.60 2.15 1.00 1.00 1.00 17.19%
Adjusted Per Share Value based on latest NOSH - 41,814
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 137.64 50.49 117.35 65.10 70.42 67.58 63.31 12.18%
EPS 14.03 4.34 22.29 7.93 7.59 6.39 3.64 22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9543 0.503 0.467 0.3861 0.1797 0.1796 0.1796 28.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.60 2.78 1.47 1.27 0.68 0.72 0.50 -
P/RPS 0.85 0.99 0.00 0.35 0.17 0.19 0.14 30.61%
P/EPS 8.39 11.50 0.00 2.88 1.61 2.02 2.47 19.84%
EY 11.92 8.70 0.00 34.78 62.16 49.39 40.56 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.99 0.74 0.59 0.68 0.72 0.50 14.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/11/13 26/11/12 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 -
Price 3.97 2.50 1.66 1.16 0.66 0.66 0.51 -
P/RPS 0.94 0.89 0.00 0.32 0.17 0.18 0.14 32.57%
P/EPS 9.25 10.34 0.00 2.63 1.56 1.86 2.52 21.23%
EY 10.81 9.67 0.00 38.08 64.04 53.88 39.76 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.89 0.83 0.54 0.66 0.66 0.51 15.63%

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