[ASIABRN] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 62.72%
YoY- -45.03%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 85,466 95,691 99,747 70,135 83,927 89,346 75,262 2.13%
PBT 1,291 7,116 11,695 7,009 10,087 6,710 3,283 -14.39%
Tax -329 -1,485 -3,003 -1,745 -510 -801 -897 -15.38%
NP 962 5,631 8,692 5,264 9,577 5,909 2,386 -14.03%
-
NP to SH 952 5,614 8,674 5,264 9,577 5,909 2,386 -14.18%
-
Tax Rate 25.48% 20.87% 25.68% 24.90% 5.06% 11.94% 27.32% -
Total Cost 84,504 90,060 91,055 64,871 74,350 83,437 72,876 2.49%
-
Net Worth 237,300 237,300 234,974 216,362 207,056 195,423 146,567 8.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 1,163 2,326 2,326 2,326 - - - -
Div Payout % 122.19% 41.44% 26.82% 44.20% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 237,300 237,300 234,974 216,362 207,056 195,423 146,567 8.35%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 116,323 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.13% 5.88% 8.71% 7.51% 11.41% 6.61% 3.17% -
ROE 0.40% 2.37% 3.69% 2.43% 4.63% 3.02% 1.63% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 36.74 41.13 42.87 30.15 36.07 38.40 64.70 -8.99%
EPS 0.41 2.42 3.74 2.26 4.12 2.54 2.05 -23.50%
DPS 0.50 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 0.93 0.89 0.84 1.26 -3.45%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 36.74 41.13 42.87 30.15 36.07 38.40 32.35 2.14%
EPS 0.41 2.42 3.74 2.26 4.12 2.54 1.03 -14.22%
DPS 0.50 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 0.93 0.89 0.84 0.63 8.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.53 0.53 0.57 0.60 0.42 0.455 0.68 -
P/RPS 1.44 1.29 1.33 1.99 1.16 1.18 1.05 5.40%
P/EPS 129.52 21.96 15.29 26.52 10.20 17.91 33.15 25.47%
EY 0.77 4.55 6.54 3.77 9.80 5.58 3.02 -20.35%
DY 0.94 1.89 1.75 1.67 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.56 0.65 0.47 0.54 0.54 -0.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 12/11/24 15/11/23 29/11/22 17/11/21 20/11/20 21/11/19 15/11/18 -
Price 0.525 0.515 0.53 0.55 0.49 0.50 0.59 -
P/RPS 1.43 1.25 1.24 1.82 1.36 1.30 0.91 7.81%
P/EPS 128.30 21.34 14.22 24.31 11.90 19.69 28.76 28.27%
EY 0.78 4.69 7.03 4.11 8.40 5.08 3.48 -22.04%
DY 0.95 1.94 1.89 1.82 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.52 0.59 0.55 0.60 0.47 1.36%

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