[ASIABRN] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -14.82%
YoY- 32.06%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 325,065 142,680 464,394 146,234 150,590 153,113 142,393 12.98%
PBT 44,977 12,893 94,752 21,510 16,973 16,490 10,269 24.42%
Tax -14,146 -3,752 -23,796 -5,790 -5,069 -5,216 -4,190 19.72%
NP 30,830 9,141 70,956 15,720 11,904 11,274 6,078 27.15%
-
NP to SH 30,830 9,141 70,956 15,720 11,904 11,274 6,078 27.15%
-
Tax Rate 31.45% 29.10% 25.11% 26.92% 29.87% 31.63% 40.80% -
Total Cost 294,234 133,538 393,438 130,514 138,686 141,838 136,314 12.05%
-
Net Worth 228,841 182,730 111,573 83,568 41,780 41,789 41,802 28.59%
Dividend
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 228,841 182,730 111,573 83,568 41,780 41,789 41,802 28.59%
NOSH 77,050 71,941 41,787 41,784 41,780 41,789 41,802 9.46%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.48% 6.41% 15.28% 10.75% 7.90% 7.36% 4.27% -
ROE 13.47% 5.00% 63.60% 18.81% 28.49% 26.98% 14.54% -
Per Share
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 421.88 198.33 1,111.31 349.98 360.44 366.40 340.64 3.21%
EPS 40.01 12.71 169.80 37.61 28.48 26.99 14.55 16.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.54 2.67 2.00 1.00 1.00 1.00 17.47%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 138.75 60.90 198.22 62.42 64.28 65.35 60.78 12.98%
EPS 13.16 3.90 30.29 6.71 5.08 4.81 2.59 27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9768 0.7799 0.4762 0.3567 0.1783 0.1784 0.1784 28.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/13 31/12/12 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.00 2.50 1.65 1.18 0.66 0.70 0.57 -
P/RPS 0.95 1.26 0.00 0.34 0.18 0.19 0.17 28.99%
P/EPS 10.00 19.67 0.00 3.14 2.32 2.59 3.92 14.86%
EY 10.00 5.08 0.00 31.88 43.17 38.54 25.51 -12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.98 0.83 0.59 0.66 0.70 0.57 13.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 18/02/14 28/02/13 29/02/12 27/05/10 28/05/09 30/05/08 29/05/07 -
Price 3.67 2.60 1.64 1.15 0.70 0.68 0.62 -
P/RPS 0.87 1.31 0.00 0.33 0.19 0.19 0.18 26.25%
P/EPS 9.17 20.46 0.00 3.06 2.46 2.52 4.26 12.01%
EY 10.90 4.89 0.00 32.71 40.70 39.68 23.45 -10.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.02 0.82 0.58 0.70 0.68 0.62 10.79%

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