[ASIABRN] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 3.4%
YoY- 88.63%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 138,612 130,830 144,967 137,368 131,808 137,153 126,183 1.40%
PBT 18,430 13,380 13,196 11,042 6,960 1,124 -1,571 -
Tax -4,697 -3,632 -3,943 -3,327 -2,870 -4,836 2,713 -
NP 13,733 9,748 9,253 7,715 4,090 -3,712 1,142 44.54%
-
NP to SH 13,734 9,748 9,253 7,715 4,090 -3,712 1,142 44.54%
-
Tax Rate 25.49% 27.14% 29.88% 30.13% 41.24% 430.25% - -
Total Cost 124,879 121,082 135,714 129,653 127,718 140,865 125,041 -0.01%
-
Net Worth 108,651 89,901 41,799 41,767 41,795 41,836 41,811 15.19%
Dividend
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,094 4,145 3,142 2,083 1,254 626 1,460 5.48%
Div Payout % 15.25% 42.53% 33.96% 27.00% 30.68% 0.00% 127.92% -
Equity
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,651 89,901 41,799 41,767 41,795 41,836 41,811 15.19%
NOSH 41,789 41,814 41,799 41,767 41,795 41,836 41,811 -0.00%
Ratio Analysis
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.91% 7.45% 6.38% 5.62% 3.10% -2.71% 0.91% -
ROE 12.64% 10.84% 22.14% 18.47% 9.79% -8.87% 2.73% -
Per Share
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 331.69 312.88 346.81 328.88 315.36 327.83 301.79 1.40%
EPS 32.86 23.31 22.14 18.47 9.79 -8.87 2.73 44.56%
DPS 5.00 10.00 7.50 5.00 3.00 1.50 3.50 5.42%
NAPS 2.60 2.15 1.00 1.00 1.00 1.00 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.58 56.24 62.31 59.05 56.66 58.95 54.24 1.40%
EPS 5.90 4.19 3.98 3.32 1.76 -1.60 0.49 44.57%
DPS 0.90 1.78 1.35 0.90 0.54 0.27 0.63 5.42%
NAPS 0.467 0.3864 0.1797 0.1795 0.1797 0.1798 0.1797 15.19%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.47 1.27 0.68 0.72 0.50 0.43 0.81 -
P/RPS 0.44 0.41 0.20 0.22 0.16 0.13 0.27 7.50%
P/EPS 4.47 5.45 3.07 3.90 5.11 -4.85 29.66 -24.44%
EY 22.36 18.36 32.55 25.65 19.57 -20.63 3.37 32.35%
DY 3.40 7.87 11.03 6.94 6.00 3.49 4.32 -3.48%
P/NAPS 0.57 0.59 0.68 0.72 0.50 0.43 0.81 -5.07%
Price Multiplier on Announcement Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 25/02/05 -
Price 1.66 1.16 0.66 0.66 0.51 0.45 0.79 -
P/RPS 0.50 0.37 0.19 0.20 0.16 0.14 0.26 10.17%
P/EPS 5.05 4.98 2.98 3.57 5.21 -5.07 28.92 -22.78%
EY 19.80 20.10 33.54 27.99 19.19 -19.72 3.46 29.48%
DY 3.01 8.62 11.36 7.58 5.88 3.33 4.43 -5.56%
P/NAPS 0.64 0.54 0.66 0.66 0.51 0.45 0.79 -3.07%

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