[ASIABRN] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -2.89%
YoY- 5.35%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 290,251 118,492 138,612 130,830 144,967 137,368 131,808 12.39%
PBT 37,293 14,237 18,430 13,380 13,196 11,042 6,960 28.21%
Tax -8,830 -3,456 -4,697 -3,632 -3,943 -3,327 -2,870 18.10%
NP 28,463 10,781 13,733 9,748 9,253 7,715 4,090 33.27%
-
NP to SH 28,463 10,699 13,734 9,748 9,253 7,715 4,090 33.27%
-
Tax Rate 23.68% 24.27% 25.49% 27.14% 29.88% 30.13% 41.24% -
Total Cost 261,788 107,711 124,879 121,082 135,714 129,653 127,718 11.21%
-
Net Worth 221,804 116,977 108,651 89,901 41,799 41,767 41,795 28.03%
Dividend
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 2,094 4,145 3,142 2,083 1,254 -
Div Payout % - - 15.25% 42.53% 33.96% 27.00% 30.68% -
Equity
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 221,804 116,977 108,651 89,901 41,799 41,767 41,795 28.03%
NOSH 75,960 41,777 41,789 41,814 41,799 41,767 41,795 9.24%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.81% 9.10% 9.91% 7.45% 6.38% 5.62% 3.10% -
ROE 12.83% 9.15% 12.64% 10.84% 22.14% 18.47% 9.79% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 382.11 283.63 331.69 312.88 346.81 328.88 315.36 2.88%
EPS 37.47 25.61 32.86 23.31 22.14 18.47 9.79 21.98%
DPS 0.00 0.00 5.00 10.00 7.50 5.00 3.00 -
NAPS 2.92 2.80 2.60 2.15 1.00 1.00 1.00 17.19%
Adjusted Per Share Value based on latest NOSH - 41,814
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.89 50.58 59.16 55.84 61.88 58.63 56.26 12.39%
EPS 12.15 4.57 5.86 4.16 3.95 3.29 1.75 33.23%
DPS 0.00 0.00 0.89 1.77 1.34 0.89 0.54 -
NAPS 0.9467 0.4993 0.4638 0.3837 0.1784 0.1783 0.1784 28.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.60 2.78 1.47 1.27 0.68 0.72 0.50 -
P/RPS 0.94 0.98 0.44 0.41 0.20 0.22 0.16 29.97%
P/EPS 9.61 10.86 4.47 5.45 3.07 3.90 5.11 9.80%
EY 10.41 9.21 22.36 18.36 32.55 25.65 19.57 -8.92%
DY 0.00 0.00 3.40 7.87 11.03 6.94 6.00 -
P/NAPS 1.23 0.99 0.57 0.59 0.68 0.72 0.50 14.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/11/13 26/11/12 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 -
Price 3.97 2.50 1.66 1.16 0.66 0.66 0.51 -
P/RPS 1.04 0.88 0.50 0.37 0.19 0.20 0.16 31.93%
P/EPS 10.59 9.76 5.05 4.98 2.98 3.57 5.21 11.07%
EY 9.44 10.24 19.80 20.10 33.54 27.99 19.19 -9.97%
DY 0.00 0.00 3.01 8.62 11.36 7.58 5.88 -
P/NAPS 1.36 0.89 0.64 0.54 0.66 0.66 0.51 15.63%

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