[ASIABRN] YoY TTM Result on 30-Sep-2007 [#1]

Stock

[ASIABRN] ASIA BRANDS BERHAD

Announcement Date

22-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- 65.03%

YoY- 530.15%

Quarter Report

Bursa Saham announcement 30 September 2007.doc

Latest QR

Upcoming QR

ASIABRN's Result

ASIABRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	138,618	133,476	152,698	138,437	135,676	133,528	125,790	1.44%
YoY %	3.85%	-12.59%	10.30%	2.03%	1.61%	6.15%	-	-
Horiz. %	110.20%	106.11%	121.39%	110.05%	107.86%	106.15%	100.00%	-
PBT	18,503	13,918	16,179	11,592	2,591	1,255	1,244	49.16%
YoY %	32.94%	-13.97%	39.57%	347.39%	106.45%	0.88%	-	-
Horiz. %	1,487.38%	1,118.81%	1,300.56%	931.83%	208.28%	100.88%	100.00%	-
Tax	-4,871	-3,880	-4,947	-4,131	-1,407	372	-3,521	4.92%
YoY %	-25.54%	21.57%	-19.75%	-193.60%	-478.23%	110.57%	-	-
Horiz. %	138.34%	110.20%	140.50%	117.32%	39.96%	-10.57%	100.00%	-
NP	13,632	10,038	11,232	7,461	1,184	1,627	-2,277	-
YoY %	35.80%	-10.63%	50.54%	530.15%	-27.23%	171.45%	-	-
Horiz. %	-598.68%	-440.84%	-493.28%	-327.67%	-52.00%	-71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,633	10,038	11,232	7,461	1,184	1,627	-2,277	-
YoY %	35.81%	-10.63%	50.54%	530.15%	-27.23%	171.45%	-	-
Horiz. %	-598.73%	-440.84%	-493.28%	-327.67%	-52.00%	-71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.33%	27.88%	30.58%	35.64%	54.30%	-29.64%	283.04%	-
YoY %	-5.56%	-8.83%	-14.20%	-34.36%	283.20%	-110.47%	-	-
Horiz. %	9.30%	9.85%	10.80%	12.59%	19.18%	-10.47%	100.00%	-
Total Cost	124,986	123,438	141,466	130,976	134,492	131,901	128,067	-0.36%
YoY %	1.25%	-12.74%	8.01%	-2.61%	1.96%	2.99%	-	-
Horiz. %	97.59%	96.39%	110.46%	102.27%	105.02%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,517	87,350	80,662	71,012	64,808	41,910	62,125	7.38%
YoY %	15.07%	8.29%	13.59%	9.57%	54.64%	-32.54%	-	-
Horiz. %	161.80%	140.60%	129.84%	114.31%	104.32%	67.46%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	2,094	4,145	3,142	2,083	1,254	626	1,460	5.48%
YoY %	-49.48%	31.92%	50.84%	66.11%	100.32%	-57.12%	-	-
Horiz. %	143.42%	283.90%	215.21%	142.67%	85.89%	42.88%	100.00%	-
Div Payout %	15.36%	41.30%	27.97%	27.92%	105.99%	38.53%	0.00%	-
YoY %	-62.81%	47.66%	0.18%	-73.66%	175.08%	0.00%	-	-
Horiz. %	39.87%	107.19%	72.59%	72.46%	275.08%	100.00%	-	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	100,517	87,350	80,662	71,012	64,808	41,910	62,125	7.38%
YoY %	15.07%	8.29%	13.59%	9.57%	54.64%	-32.54%	-	-
Horiz. %	161.80%	140.60%	129.84%	114.31%	104.32%	67.46%	100.00%	-
NOSH	41,882	41,794	41,794	41,771	42,083	41,910	41,778	0.03%
YoY %	0.21%	0.00%	0.06%	-0.74%	0.41%	0.32%	-	-
Horiz. %	100.25%	100.04%	100.04%	99.98%	100.73%	100.32%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.83%	7.52%	7.36%	5.39%	0.87%	1.22%	-1.81%	-
YoY %	30.72%	2.17%	36.55%	519.54%	-28.69%	167.40%	-	-
Horiz. %	-543.09%	-415.47%	-406.63%	-297.79%	-48.07%	-67.40%	100.00%	-
ROE	13.56%	11.49%	13.92%	10.51%	1.83%	3.88%	-3.67%	-
YoY %	18.02%	-17.46%	32.45%	474.32%	-52.84%	205.72%	-	-
Horiz. %	-369.48%	-313.08%	-379.29%	-286.38%	-49.86%	-105.72%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	330.97	319.36	365.36	331.41	322.40	318.61	301.08	1.41%
YoY %	3.64%	-12.59%	10.24%	2.79%	1.19%	5.82%	-	-
Horiz. %	109.93%	106.07%	121.35%	110.07%	107.08%	105.82%	100.00%	-
EPS	32.55	24.02	26.87	17.86	2.81	3.88	-5.45	-
YoY %	35.51%	-10.61%	50.45%	535.59%	-27.58%	171.19%	-	-
Horiz. %	-597.25%	-440.73%	-493.03%	-327.71%	-51.56%	-71.19%	100.00%	-
DPS	5.00	10.00	7.50	5.00	3.00	1.50	3.50	5.42%
YoY %	-50.00%	33.33%	50.00%	66.67%	100.00%	-57.14%	-	-
Horiz. %	142.86%	285.71%	214.29%	142.86%	85.71%	42.86%	100.00%	-
NAPS	2.40	2.09	1.93	1.70	1.54	1.00	1.487	7.34%
YoY %	14.83%	8.29%	13.53%	10.39%	54.00%	-32.75%	-	-
Horiz. %	161.40%	140.55%	129.79%	114.32%	103.56%	67.25%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 41,771
RPS	59.58	57.37	65.63	59.51	58.32	57.39	54.07	1.44%
YoY %	3.85%	-12.59%	10.28%	2.04%	1.62%	6.14%	-	-
Horiz. %	110.19%	106.10%	121.38%	110.06%	107.86%	106.14%	100.00%	-
EPS	5.86	4.31	4.83	3.21	0.51	0.70	-0.98	-
YoY %	35.96%	-10.77%	50.47%	529.41%	-27.14%	171.43%	-	-
Horiz. %	-597.96%	-439.80%	-492.86%	-327.55%	-52.04%	-71.43%	100.00%	-
DPS	0.90	1.78	1.35	0.90	0.54	0.27	0.63	5.42%
YoY %	-49.44%	31.85%	50.00%	66.67%	100.00%	-57.14%	-	-
Horiz. %	142.86%	282.54%	214.29%	142.86%	85.71%	42.86%	100.00%	-
NAPS	0.4321	0.3755	0.3467	0.3052	0.2786	0.1801	0.267	7.39%
YoY %	15.07%	8.31%	13.60%	9.55%	54.69%	-32.55%	-	-
Horiz. %	161.84%	140.64%	129.85%	114.31%	104.34%	67.45%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.62	0.96	0.75	0.67	0.45	0.42	0.93	-
P/RPS	0.49	0.30	0.21	0.20	0.14	0.13	0.31	7.01%
YoY %	63.33%	42.86%	5.00%	42.86%	7.69%	-58.06%	-	-
Horiz. %	158.06%	96.77%	67.74%	64.52%	45.16%	41.94%	100.00%	-
P/EPS	4.98	4.00	2.79	3.75	15.99	10.82	-17.06	-
YoY %	24.50%	43.37%	-25.60%	-76.55%	47.78%	163.42%	-	-
Horiz. %	-29.19%	-23.45%	-16.35%	-21.98%	-93.73%	-63.42%	100.00%	-
EY	20.09	25.02	35.83	26.66	6.25	9.24	-5.86	-
YoY %	-19.70%	-30.17%	34.40%	326.56%	-32.36%	257.68%	-	-
Horiz. %	-342.83%	-426.96%	-611.43%	-454.95%	-106.66%	-157.68%	100.00%	-
DY	3.09	10.42	10.00	7.46	6.67	3.57	3.76	-2.86%
YoY %	-70.35%	4.20%	34.05%	11.84%	86.83%	-5.05%	-	-
Horiz. %	82.18%	277.13%	265.96%	198.40%	177.39%	94.95%	100.00%	-
P/NAPS	0.67	0.46	0.39	0.39	0.29	0.42	0.63	0.91%
YoY %	45.65%	17.95%	0.00%	34.48%	-30.95%	-33.33%	-	-
Horiz. %	106.35%	73.02%	61.90%	61.90%	46.03%	66.67%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/11	25/11/09	28/11/08	22/11/07	29/11/06	30/11/05	30/11/04	-
Price	1.48	1.14	0.62	0.62	0.48	0.45	0.88	-
P/RPS	0.45	0.36	0.17	0.19	0.15	0.14	0.29	6.72%
YoY %	25.00%	111.76%	-10.53%	26.67%	7.14%	-51.72%	-	-
Horiz. %	155.17%	124.14%	58.62%	65.52%	51.72%	48.28%	100.00%	-
P/EPS	4.55	4.75	2.31	3.47	17.06	11.59	-16.15	-
YoY %	-4.21%	105.63%	-33.43%	-79.66%	47.20%	171.76%	-	-
Horiz. %	-28.17%	-29.41%	-14.30%	-21.49%	-105.63%	-71.76%	100.00%	-
EY	21.99	21.07	43.35	28.81	5.86	8.63	-6.19	-
YoY %	4.37%	-51.40%	50.47%	391.64%	-32.10%	239.42%	-	-
Horiz. %	-355.25%	-340.39%	-700.32%	-465.43%	-94.67%	-139.42%	100.00%	-
DY	3.38	8.77	12.10	8.06	6.25	3.33	3.98	-2.39%
YoY %	-61.46%	-27.52%	50.12%	28.96%	87.69%	-16.33%	-	-
Horiz. %	84.92%	220.35%	304.02%	202.51%	157.04%	83.67%	100.00%	-
P/NAPS	0.62	0.55	0.32	0.36	0.31	0.45	0.59	0.73%
YoY %	12.73%	71.88%	-11.11%	16.13%	-31.11%	-23.73%	-	-
Horiz. %	105.08%	93.22%	54.24%	61.02%	52.54%	76.27%	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