[ASIABRN] YoY TTM Result on 30-Sep-2023 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 0.29%
YoY- -52.46%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 184,735 189,025 199,739 156,425 168,029 172,383 146,611 3.92%
PBT 4,943 11,648 25,474 15,338 12,835 10,619 -15,257 -
Tax -1,030 -2,577 -6,424 -4,503 -654 -1,759 -693 6.82%
NP 3,913 9,071 19,050 10,835 12,181 8,860 -15,950 -
-
NP to SH 3,885 9,039 19,013 10,835 12,181 8,860 -16,529 -
-
Tax Rate 20.84% 22.12% 25.22% 29.36% 5.10% 16.56% - -
Total Cost 180,822 179,954 180,689 145,590 155,848 163,523 162,561 1.78%
-
Net Worth 237,300 237,300 234,974 216,362 207,056 195,423 146,567 8.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 3,489 4,652 2,326 2,326 - - - -
Div Payout % 89.83% 51.48% 12.24% 21.47% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 237,300 237,300 234,974 216,362 207,056 195,423 146,567 8.35%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 116,323 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.12% 4.80% 9.54% 6.93% 7.25% 5.14% -10.88% -
ROE 1.64% 3.81% 8.09% 5.01% 5.88% 4.53% -11.28% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 79.41 81.25 85.85 67.24 72.22 74.10 126.04 -7.40%
EPS 1.67 3.89 8.17 4.66 5.24 3.81 -14.21 -
DPS 1.50 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 0.93 0.89 0.84 1.26 -3.45%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 79.41 81.25 85.85 67.24 72.22 74.10 63.02 3.92%
EPS 1.67 3.89 8.17 4.66 5.24 3.81 -7.10 -
DPS 1.50 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 0.93 0.89 0.84 0.63 8.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.53 0.53 0.57 0.60 0.42 0.455 0.68 -
P/RPS 0.67 0.65 0.66 0.89 0.58 0.61 0.54 3.65%
P/EPS 31.74 13.64 6.97 12.88 8.02 11.95 -4.79 -
EY 3.15 7.33 14.34 7.76 12.47 8.37 -20.90 -
DY 2.83 3.77 1.75 1.67 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.56 0.65 0.47 0.54 0.54 -0.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 12/11/24 15/11/23 29/11/22 17/11/21 20/11/20 21/11/19 15/11/18 -
Price 0.525 0.515 0.53 0.55 0.49 0.50 0.59 -
P/RPS 0.66 0.63 0.62 0.82 0.68 0.67 0.47 5.81%
P/EPS 31.44 13.26 6.49 11.81 9.36 13.13 -4.15 -
EY 3.18 7.54 15.42 8.47 10.69 7.62 -24.08 -
DY 2.86 3.88 1.89 1.82 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.52 0.59 0.55 0.60 0.47 1.36%

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