[ASIABRN] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 1.93%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 131,808 137,153 126,183 116,568 110,787 101,819 106,457 3.62%
PBT 6,960 1,124 -1,571 8,586 9,078 7,053 11,546 -8.08%
Tax -2,870 -4,836 2,713 -3,347 -3,325 -1,911 -4,087 -5.71%
NP 4,090 -3,712 1,142 5,239 5,753 5,142 7,459 -9.52%
-
NP to SH 4,090 -3,712 1,142 5,239 5,753 5,142 7,459 -9.52%
-
Tax Rate 41.24% 430.25% - 38.98% 36.63% 27.09% 35.40% -
Total Cost 127,718 140,865 125,041 111,329 105,034 96,677 98,998 4.33%
-
Net Worth 41,795 41,836 41,811 41,774 61,880 31,339 41,681 0.04%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,254 626 1,460 1,459 1,438 1,096 1,026 3.39%
Div Payout % 30.68% 0.00% 127.92% 27.85% 25.01% 21.33% 13.76% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 41,795 41,836 41,811 41,774 61,880 31,339 41,681 0.04%
NOSH 41,795 41,836 41,811 41,774 41,810 31,339 20,840 12.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.10% -2.71% 0.91% 4.49% 5.19% 5.05% 7.01% -
ROE 9.79% -8.87% 2.73% 12.54% 9.30% 16.41% 17.90% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 315.36 327.83 301.79 279.04 264.97 324.89 510.81 -7.72%
EPS 9.79 -8.87 2.73 12.54 13.76 16.41 35.79 -19.42%
DPS 3.00 1.50 3.50 3.50 3.44 3.50 5.00 -8.15%
NAPS 1.00 1.00 1.00 1.00 1.48 1.00 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 41,774
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 56.66 58.95 54.24 50.10 47.62 43.77 45.76 3.62%
EPS 1.76 -1.60 0.49 2.25 2.47 2.21 3.21 -9.52%
DPS 0.54 0.27 0.63 0.63 0.62 0.47 0.44 3.47%
NAPS 0.1797 0.1798 0.1797 0.1796 0.266 0.1347 0.1792 0.04%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.43 0.81 1.00 0.93 1.40 1.50 -
P/RPS 0.16 0.13 0.27 0.36 0.35 0.43 0.29 -9.43%
P/EPS 5.11 -4.85 29.66 7.97 6.76 8.53 4.19 3.36%
EY 19.57 -20.63 3.37 12.54 14.80 11.72 23.86 -3.24%
DY 6.00 3.49 4.32 3.50 3.70 2.50 3.33 10.30%
P/NAPS 0.50 0.43 0.81 1.00 0.63 1.40 0.75 -6.53%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 28/02/06 25/02/05 25/02/04 24/02/03 28/02/02 26/02/01 -
Price 0.51 0.45 0.79 1.01 0.86 1.20 1.30 -
P/RPS 0.16 0.14 0.26 0.36 0.32 0.37 0.25 -7.16%
P/EPS 5.21 -5.07 28.92 8.05 6.25 7.31 3.63 6.20%
EY 19.19 -19.72 3.46 12.42 16.00 13.67 27.53 -5.83%
DY 5.88 3.33 4.43 3.47 4.00 2.92 3.85 7.30%
P/NAPS 0.51 0.45 0.79 1.01 0.58 1.20 0.65 -3.96%

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