[ASIABRN] YoY Cumulative 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- 27.78%
YoY- 32.06%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 243,799 107,010 77,399 109,676 112,943 114,835 106,795 12.98%
PBT 33,733 9,670 15,792 16,133 12,730 12,368 7,702 24.42%
Tax -10,610 -2,814 -3,966 -4,343 -3,802 -3,912 -3,143 19.72%
NP 23,123 6,856 11,826 11,790 8,928 8,456 4,559 27.15%
-
NP to SH 23,123 6,856 11,826 11,790 8,928 8,456 4,559 27.15%
-
Tax Rate 31.45% 29.10% 25.11% 26.92% 29.87% 31.63% 40.81% -
Total Cost 220,676 100,154 65,573 97,886 104,015 106,379 102,236 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 10.10% 3.75% 10.60% 14.11% 21.37% 20.23% 10.91% -
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 316.41 148.75 185.22 262.48 270.33 274.80 255.48 3.21%
EPS 30.01 9.53 28.30 28.21 21.36 20.24 10.91 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 104.06 45.68 33.04 46.81 48.21 49.01 45.58 12.99%
EPS 9.87 2.93 5.05 5.03 3.81 3.61 1.95 27.11%
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 1.26 1.68 0.00 0.45 0.24 0.25 0.22 29.46%
P/EPS 13.33 26.23 0.00 4.18 3.09 3.46 5.23 14.84%
EY 7.50 3.81 0.00 23.91 32.38 28.91 19.13 -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 1.16 1.75 0.00 0.44 0.26 0.25 0.24 26.25%
P/EPS 12.23 27.28 0.00 4.08 3.28 3.36 5.68 12.01%
EY 8.18 3.67 0.00 24.54 30.53 29.76 17.59 -10.70%
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