[ASIABRN] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 160.87%
YoY- 171.45%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 152,698 138,437 135,676 133,528 125,790 116,285 104,762 6.47%
PBT 16,179 11,592 2,591 1,255 1,244 8,207 10,324 7.76%
Tax -4,947 -4,131 -1,407 372 -3,521 -3,067 -3,359 6.65%
NP 11,232 7,461 1,184 1,627 -2,277 5,140 6,965 8.28%
-
NP to SH 11,232 7,461 1,184 1,627 -2,277 5,140 6,965 8.28%
-
Tax Rate 30.58% 35.64% 54.30% -29.64% 283.04% 37.37% 32.54% -
Total Cost 141,466 130,976 134,492 131,901 128,067 111,145 97,797 6.34%
-
Net Worth 80,662 71,012 64,808 41,910 62,125 41,859 41,853 11.54%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,142 2,083 1,254 626 1,460 1,459 1,438 13.89%
Div Payout % 27.97% 27.92% 105.99% 38.53% 0.00% 28.39% 20.66% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 80,662 71,012 64,808 41,910 62,125 41,859 41,853 11.54%
NOSH 41,794 41,771 42,083 41,910 41,778 41,859 41,853 -0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.36% 5.39% 0.87% 1.22% -1.81% 4.42% 6.65% -
ROE 13.92% 10.51% 1.83% 3.88% -3.67% 12.28% 16.64% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 365.36 331.41 322.40 318.61 301.08 277.80 250.31 6.49%
EPS 26.87 17.86 2.81 3.88 -5.45 12.28 16.64 8.30%
DPS 7.50 5.00 3.00 1.50 3.50 3.50 3.44 13.85%
NAPS 1.93 1.70 1.54 1.00 1.487 1.00 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 41,910
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 65.18 59.09 57.91 56.99 53.69 49.63 44.72 6.47%
EPS 4.79 3.18 0.51 0.69 -0.97 2.19 2.97 8.28%
DPS 1.34 0.89 0.54 0.27 0.62 0.62 0.61 14.00%
NAPS 0.3443 0.3031 0.2766 0.1789 0.2652 0.1787 0.1786 11.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.75 0.67 0.45 0.42 0.93 1.00 1.05 -
P/RPS 0.21 0.20 0.14 0.13 0.31 0.36 0.42 -10.90%
P/EPS 2.79 3.75 15.99 10.82 -17.06 8.14 6.31 -12.70%
EY 35.83 26.66 6.25 9.24 -5.86 12.28 15.85 14.54%
DY 10.00 7.46 6.67 3.57 3.76 3.50 3.27 20.45%
P/NAPS 0.39 0.39 0.29 0.42 0.63 1.00 1.05 -15.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 22/11/07 29/11/06 30/11/05 30/11/04 21/11/03 28/11/02 -
Price 0.62 0.62 0.48 0.45 0.88 0.96 1.00 -
P/RPS 0.17 0.19 0.15 0.14 0.29 0.35 0.40 -13.27%
P/EPS 2.31 3.47 17.06 11.59 -16.15 7.82 6.01 -14.71%
EY 43.35 28.81 5.86 8.63 -6.19 12.79 16.64 17.28%
DY 12.10 8.06 6.25 3.33 3.98 3.65 3.44 23.29%
P/NAPS 0.32 0.36 0.31 0.45 0.59 0.96 1.00 -17.28%

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