[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 7.38%
YoY- 153.27%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 199,534 167,942 168,149 180,810 156,050 153,048 164,712 3.24%
PBT 19,417 20,950 18,706 13,942 6,858 -4,678 -29,745 -
Tax -5,033 -5,346 -794 -1,252 -1,848 -1,705 -16,688 -18.10%
NP 14,384 15,604 17,912 12,690 5,010 -6,384 -46,433 -
-
NP to SH 14,350 15,604 17,912 12,690 5,010 -6,384 -46,433 -
-
Tax Rate 25.92% 25.52% 4.24% 8.98% 26.95% - - -
Total Cost 185,150 152,338 150,237 168,120 151,040 159,432 211,145 -2.16%
-
Net Worth 232,647 223,341 211,709 200,076 147,731 131,373 159,805 6.45%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,101 - - - - - - -
Div Payout % 21.62% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 232,647 223,341 211,709 200,076 147,731 131,373 159,805 6.45%
NOSH 232,647 232,647 232,647 232,647 232,647 79,140 79,111 19.68%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.21% 9.29% 10.65% 7.02% 3.21% -4.17% -28.19% -
ROE 6.17% 6.99% 8.46% 6.34% 3.39% -4.86% -29.06% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 85.77 72.19 72.28 77.72 134.15 193.39 208.20 -13.73%
EPS 6.19 6.71 7.69 5.45 4.31 -8.07 -58.69 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.91 0.86 1.27 1.66 2.02 -11.05%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 85.77 72.19 72.28 77.72 67.08 65.79 70.80 3.24%
EPS 6.19 6.71 7.69 5.45 2.15 -2.74 -19.96 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.91 0.86 0.635 0.5647 0.6869 6.45%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.55 0.46 0.64 0.50 0.38 0.835 0.90 -
P/RPS 0.64 0.64 0.89 0.64 0.28 0.43 0.43 6.84%
P/EPS 8.92 6.86 8.31 9.17 8.82 -10.35 -1.53 -
EY 11.22 14.58 12.03 10.91 11.34 -9.66 -65.21 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.70 0.58 0.30 0.50 0.45 3.39%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 08/02/21 18/02/20 22/02/19 14/02/18 24/02/17 -
Price 0.595 0.52 0.685 0.50 0.375 0.83 0.91 -
P/RPS 0.69 0.72 0.95 0.64 0.28 0.43 0.44 7.78%
P/EPS 9.65 7.75 8.90 9.17 8.71 -10.29 -1.55 -
EY 10.37 12.90 11.24 10.91 11.49 -9.72 -64.50 -
DY 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.75 0.58 0.30 0.50 0.45 4.90%

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