[ASIABRN] YoY Cumulative 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- 30.14%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,107 58,731 45,501 75,730 81,920 78,614 73,648 12.18%
PBT 21,657 7,671 11,436 12,625 12,595 10,869 7,160 17.80%
Tax -5,341 -2,618 -2,794 -3,398 -3,762 -3,438 -2,923 9.33%
NP 16,316 5,053 8,642 9,227 8,833 7,431 4,237 22.09%
-
NP to SH 16,316 5,053 8,642 9,227 8,833 7,431 4,237 22.09%
-
Tax Rate 24.66% 34.13% 24.43% 26.91% 29.87% 31.63% 40.82% -
Total Cost 143,791 53,678 36,859 66,503 73,087 71,183 69,411 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 7.35% 4.32% 7.95% 10.27% 21.13% 17.78% 10.14% -
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 210.58 140.52 108.88 181.26 196.00 188.11 176.23 2.67%
EPS 21.46 12.09 20.68 22.08 21.14 17.78 10.14 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 68.82 25.24 19.56 32.55 35.21 33.79 31.66 12.18%
EPS 7.01 2.17 3.71 3.97 3.80 3.19 1.82 22.10%
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 1.71 1.98 0.00 0.70 0.35 0.38 0.28 30.72%
P/EPS 16.78 22.99 0.00 5.75 3.22 4.05 4.93 19.88%
EY 5.96 4.35 0.00 17.39 31.08 24.70 20.28 -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 1.89 1.78 0.00 0.64 0.34 0.35 0.29 31.98%
P/EPS 18.50 20.68 0.00 5.25 3.12 3.71 5.03 21.26%
EY 5.41 4.84 0.00 19.04 32.02 26.94 19.88 -17.52%
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