[ASIABRN] YoY TTM Result on 30-Jun-2006 [#4]

Stock

[ASIABRN] ASIA BRANDS BERHAD

Announcement Date

30-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- 157.23%

YoY- 153.57%

Quarter Report

KLSE announcement 30.6.2006.doc

Latest QR

Upcoming QR

ASIABRN's Result

ASIABRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	137,020	141,661	132,402	135,854	129,421	124,230	115,341	2.90%
YoY %	-3.28%	6.99%	-2.54%	4.97%	4.18%	7.71%	-	-
Horiz. %	118.80%	122.82%	114.79%	117.78%	112.21%	107.71%	100.00%	-
PBT	13,350	11,470	7,333	3,161	-1,158	4,596	8,156	8.55%
YoY %	16.39%	56.42%	131.98%	372.97%	-125.20%	-43.65%	-	-
Horiz. %	163.68%	140.63%	89.91%	38.76%	-14.20%	56.35%	100.00%	-
Tax	-3,997	-3,618	-2,812	-1,729	-1,515	-1,975	-2,988	4.96%
YoY %	-10.48%	-28.66%	-62.64%	-14.13%	23.29%	33.90%	-	-
Horiz. %	133.77%	121.08%	94.11%	57.86%	50.70%	66.10%	100.00%	-
NP	9,353	7,852	4,521	1,432	-2,673	2,621	5,168	10.38%
YoY %	19.12%	73.68%	215.71%	153.57%	-201.98%	-49.28%	-	-
Horiz. %	180.98%	151.93%	87.48%	27.71%	-51.72%	50.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,353	7,852	4,521	1,432	-2,673	2,621	5,168	10.38%
YoY %	19.12%	73.68%	215.71%	153.57%	-201.98%	-49.28%	-	-
Horiz. %	180.98%	151.93%	87.48%	27.71%	-51.72%	50.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.94%	31.54%	38.35%	54.70%	-	42.97%	36.64%	-
YoY %	-5.07%	-17.76%	-29.89%	0.00%	-	17.28%	-	-
Horiz. %	81.71%	86.08%	104.67%	149.29%	-	117.28%	100.00%	-
Total Cost	127,667	133,809	127,881	134,422	132,094	121,609	110,173	2.48%
YoY %	-4.59%	4.64%	-4.87%	1.76%	8.62%	10.38%	-	-
Horiz. %	115.88%	121.45%	116.07%	122.01%	119.90%	110.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,458	74,570	67,666	64,418	60,187	64,278	41,693	-0.09%
YoY %	-44.40%	10.20%	5.04%	7.03%	-6.36%	54.17%	-	-
Horiz. %	99.44%	178.85%	162.30%	154.51%	144.36%	154.17%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	4,145	3,142	2,083	1,254	626	1,460	1,459	18.98%
YoY %	31.92%	50.84%	66.11%	100.32%	-57.12%	0.07%	-	-
Horiz. %	284.10%	215.35%	142.77%	85.95%	42.91%	100.07%	100.00%	-
Div Payout %	44.33%	40.02%	46.08%	87.63%	0.00%	55.74%	28.24%	-
YoY %	10.77%	-13.15%	-47.42%	0.00%	0.00%	97.38%	-	-
Horiz. %	156.98%	141.71%	163.17%	310.30%	0.00%	197.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	41,458	74,570	67,666	64,418	60,187	64,278	41,693	-0.09%
YoY %	-44.40%	10.20%	5.04%	7.03%	-6.36%	54.17%	-	-
Horiz. %	99.44%	178.85%	162.30%	154.51%	144.36%	154.17%	100.00%	-
NOSH	41,458	41,893	41,666	41,830	41,796	41,739	41,693	-0.09%
YoY %	-1.04%	0.54%	-0.39%	0.08%	0.14%	0.11%	-	-
Horiz. %	99.44%	100.48%	99.94%	100.33%	100.25%	100.11%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.83%	5.54%	3.41%	1.05%	-2.07%	2.11%	4.48%	-
YoY %	23.29%	62.46%	224.76%	150.72%	-198.10%	-52.90%	-	-
Horiz. %	152.46%	123.66%	76.12%	23.44%	-46.21%	47.10%	100.00%	-
ROE	22.56%	10.53%	6.68%	2.22%	-4.44%	4.08%	12.40%	-
YoY %	114.25%	57.63%	200.90%	150.00%	-208.82%	-67.10%	-	-
Horiz. %	181.94%	84.92%	53.87%	17.90%	-35.81%	32.90%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	330.50	338.15	317.76	324.78	309.64	297.63	276.64	3.00%
YoY %	-2.26%	6.42%	-2.16%	4.89%	4.04%	7.59%	-	-
Horiz. %	119.47%	122.23%	114.86%	117.40%	111.93%	107.59%	100.00%	-
EPS	22.56	18.74	10.85	3.42	-6.40	6.28	12.40	10.47%
YoY %	20.38%	72.72%	217.25%	153.44%	-201.91%	-49.35%	-	-
Horiz. %	181.94%	151.13%	87.50%	27.58%	-51.61%	50.65%	100.00%	-
DPS	10.00	7.50	5.00	3.00	1.50	3.50	3.50	19.10%
YoY %	33.33%	50.00%	66.67%	100.00%	-57.14%	0.00%	-	-
Horiz. %	285.71%	214.29%	142.86%	85.71%	42.86%	100.00%	100.00%	-
NAPS	1.00	1.78	1.624	1.54	1.44	1.54	1.00	0.00%
YoY %	-43.82%	9.61%	5.45%	6.94%	-6.49%	54.00%	-	-
Horiz. %	100.00%	178.00%	162.40%	154.00%	144.00%	154.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 41,830
RPS	58.48	60.47	56.51	57.99	55.24	53.03	49.23	2.90%
YoY %	-3.29%	7.01%	-2.55%	4.98%	4.17%	7.72%	-	-
Horiz. %	118.79%	122.83%	114.79%	117.79%	112.21%	107.72%	100.00%	-
EPS	3.99	3.35	1.93	0.61	-1.14	1.12	2.21	10.33%
YoY %	19.10%	73.58%	216.39%	153.51%	-201.79%	-49.32%	-	-
Horiz. %	180.54%	151.58%	87.33%	27.60%	-51.58%	50.68%	100.00%	-
DPS	1.77	1.34	0.89	0.54	0.27	0.62	0.62	19.08%
YoY %	32.09%	50.56%	64.81%	100.00%	-56.45%	0.00%	-	-
Horiz. %	285.48%	216.13%	143.55%	87.10%	43.55%	100.00%	100.00%	-
NAPS	0.177	0.3183	0.2888	0.275	0.2569	0.2744	0.178	-0.09%
YoY %	-44.39%	10.21%	5.02%	7.05%	-6.38%	54.16%	-	-
Horiz. %	99.44%	178.82%	162.25%	154.49%	144.33%	154.16%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.71	0.68	0.64	0.46	0.65	0.97	0.85	-
P/RPS	0.21	0.20	0.20	0.14	0.21	0.33	0.31	-6.27%
YoY %	5.00%	0.00%	42.86%	-33.33%	-36.36%	6.45%	-	-
Horiz. %	67.74%	64.52%	64.52%	45.16%	67.74%	106.45%	100.00%	-
P/EPS	3.15	3.63	5.90	13.44	-10.16	15.45	6.86	-12.15%
YoY %	-13.22%	-38.47%	-56.10%	232.28%	-165.76%	125.22%	-	-
Horiz. %	45.92%	52.92%	86.01%	195.92%	-148.10%	225.22%	100.00%	-
EY	31.77	27.56	16.95	7.44	-9.84	6.47	14.58	13.84%
YoY %	15.28%	62.60%	127.82%	175.61%	-252.09%	-55.62%	-	-
Horiz. %	217.90%	189.03%	116.26%	51.03%	-67.49%	44.38%	100.00%	-
DY	14.08	11.03	7.81	6.52	2.31	3.61	4.12	22.70%
YoY %	27.65%	41.23%	19.79%	182.25%	-36.01%	-12.38%	-	-
Horiz. %	341.75%	267.72%	189.56%	158.25%	56.07%	87.62%	100.00%	-
P/NAPS	0.71	0.38	0.39	0.30	0.45	0.63	0.85	-2.95%
YoY %	86.84%	-2.56%	30.00%	-33.33%	-28.57%	-25.88%	-	-
Horiz. %	83.53%	44.71%	45.88%	35.29%	52.94%	74.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/08/08	29/08/07	30/08/06	30/08/05	26/08/04	28/08/03	-
Price	0.84	0.80	0.68	0.49	0.53	0.92	1.02	-
P/RPS	0.25	0.24	0.21	0.15	0.17	0.31	0.37	-6.31%
YoY %	4.17%	14.29%	40.00%	-11.76%	-45.16%	-16.22%	-	-
Horiz. %	67.57%	64.86%	56.76%	40.54%	45.95%	83.78%	100.00%	-
P/EPS	3.72	4.27	6.27	14.31	-8.29	14.65	8.23	-12.38%
YoY %	-12.88%	-31.90%	-56.18%	272.62%	-156.59%	78.01%	-	-
Horiz. %	45.20%	51.88%	76.18%	173.88%	-100.73%	178.01%	100.00%	-
EY	26.86	23.43	15.96	6.99	-12.07	6.83	12.15	14.12%
YoY %	14.64%	46.80%	128.33%	157.91%	-276.72%	-43.79%	-	-
Horiz. %	221.07%	192.84%	131.36%	57.53%	-99.34%	56.21%	100.00%	-
DY	11.90	9.38	7.35	6.12	2.83	3.80	3.43	23.01%
YoY %	26.87%	27.62%	20.10%	116.25%	-25.53%	10.79%	-	-
Horiz. %	346.94%	273.47%	214.29%	178.43%	82.51%	110.79%	100.00%	-
P/NAPS	0.84	0.45	0.42	0.32	0.37	0.60	1.02	-3.18%
YoY %	86.67%	7.14%	31.25%	-13.51%	-38.33%	-41.18%	-	-
Horiz. %	82.35%	44.12%	41.18%	31.37%	36.27%	58.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos