[ASIABRN] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -39.75%
YoY- -49.28%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 132,402 135,854 129,421 124,230 115,341 103,281 99,561 4.86%
PBT 7,333 3,161 -1,158 4,596 8,156 8,368 6,489 2.05%
Tax -2,812 -1,729 -1,515 -1,975 -2,988 -2,722 -1,941 6.37%
NP 4,521 1,432 -2,673 2,621 5,168 5,646 4,548 -0.09%
-
NP to SH 4,521 1,432 -2,673 2,621 5,168 5,646 4,548 -0.09%
-
Tax Rate 38.35% 54.70% - 42.97% 36.64% 32.53% 29.91% -
Total Cost 127,881 134,422 132,094 121,609 110,173 97,635 95,013 5.07%
-
Net Worth 67,666 64,418 60,187 64,278 41,693 41,111 51,316 4.71%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,083 1,254 626 1,460 1,459 1,438 1,096 11.29%
Div Payout % 46.08% 87.63% 0.00% 55.74% 28.24% 25.49% 24.12% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 67,666 64,418 60,187 64,278 41,693 41,111 51,316 4.71%
NOSH 41,666 41,830 41,796 41,739 41,693 41,111 31,340 4.85%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.41% 1.05% -2.07% 2.11% 4.48% 5.47% 4.57% -
ROE 6.68% 2.22% -4.44% 4.08% 12.40% 13.73% 8.86% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 317.76 324.78 309.64 297.63 276.64 251.22 317.68 0.00%
EPS 10.85 3.42 -6.40 6.28 12.40 13.73 14.51 -4.72%
DPS 5.00 3.00 1.50 3.50 3.50 3.50 3.50 6.12%
NAPS 1.624 1.54 1.44 1.54 1.00 1.00 1.6374 -0.13%
Adjusted Per Share Value based on latest NOSH - 41,739
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 56.91 58.39 55.63 53.40 49.58 44.39 42.79 4.86%
EPS 1.94 0.62 -1.15 1.13 2.22 2.43 1.95 -0.08%
DPS 0.90 0.54 0.27 0.63 0.63 0.62 0.47 11.43%
NAPS 0.2909 0.2769 0.2587 0.2763 0.1792 0.1767 0.2206 4.71%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.64 0.46 0.65 0.97 0.85 1.07 1.02 -
P/RPS 0.20 0.14 0.21 0.33 0.31 0.43 0.32 -7.53%
P/EPS 5.90 13.44 -10.16 15.45 6.86 7.79 7.03 -2.87%
EY 16.95 7.44 -9.84 6.47 14.58 12.84 14.23 2.95%
DY 7.81 6.52 2.31 3.61 4.12 3.27 3.43 14.69%
P/NAPS 0.39 0.30 0.45 0.63 0.85 1.07 0.62 -7.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 26/08/04 28/08/03 28/08/02 24/08/01 -
Price 0.68 0.49 0.53 0.92 1.02 1.05 1.24 -
P/RPS 0.21 0.15 0.17 0.31 0.37 0.42 0.39 -9.79%
P/EPS 6.27 14.31 -8.29 14.65 8.23 7.65 8.54 -5.01%
EY 15.96 6.99 -12.07 6.83 12.15 13.08 11.70 5.30%
DY 7.35 6.12 2.83 3.80 3.43 3.33 2.82 17.30%
P/NAPS 0.42 0.32 0.37 0.60 1.02 1.05 0.76 -9.40%

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