[ASIABRN] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 26.7%
YoY- 55.92%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 163,952 176,869 152,840 165,118 178,082 267,185 326,147 -10.82%
PBT 13,031 12,505 -9,345 -38,750 -47,456 -26,733 22,070 -8.39%
Tax -602 -1,408 -726 10,293 -17,105 5,109 -6,629 -32.93%
NP 12,429 11,097 -10,071 -28,457 -64,561 -21,624 15,441 -3.54%
-
NP to SH 12,429 11,097 -10,650 -28,457 -64,561 -21,624 15,441 -3.54%
-
Tax Rate 4.62% 11.26% - - - - 30.04% -
Total Cost 151,523 165,772 162,911 193,575 242,643 288,809 310,706 -11.27%
-
Net Worth 211,709 200,076 147,731 131,256 159,827 224,596 246,053 -2.47%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 211,709 200,076 147,731 131,256 159,827 224,596 246,053 -2.47%
NOSH 232,647 232,647 232,647 79,070 79,122 79,083 79,117 19.67%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.58% 6.27% -6.59% -17.23% -36.25% -8.09% 4.73% -
ROE 5.87% 5.55% -7.21% -21.68% -40.39% -9.63% 6.28% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 70.47 76.02 131.39 208.82 225.07 337.85 412.23 -25.48%
EPS 5.34 4.77 -9.16 -35.99 -81.60 -27.34 19.52 -19.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.86 1.27 1.66 2.02 2.84 3.11 -18.50%
Adjusted Per Share Value based on latest NOSH - 79,070
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 70.47 76.02 65.70 70.97 76.55 114.85 140.19 -10.82%
EPS 5.34 4.77 -4.58 -12.23 -27.75 -9.29 6.64 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.86 0.635 0.5642 0.687 0.9654 1.0576 -2.47%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.64 0.50 0.38 0.835 0.90 1.38 2.99 -
P/RPS 0.91 0.66 0.29 0.40 0.40 0.41 0.73 3.73%
P/EPS 11.98 10.48 -4.15 -2.32 -1.10 -5.05 15.32 -4.01%
EY 8.35 9.54 -24.09 -43.10 -90.66 -19.81 6.53 4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.30 0.50 0.45 0.49 0.96 -5.12%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 08/02/21 18/02/20 22/02/19 14/02/18 24/02/17 26/02/16 27/02/15 -
Price 0.685 0.50 0.375 0.83 0.91 1.20 2.95 -
P/RPS 0.97 0.66 0.29 0.40 0.40 0.36 0.72 5.08%
P/EPS 12.82 10.48 -4.10 -2.31 -1.12 -4.39 15.12 -2.71%
EY 7.80 9.54 -24.41 -43.36 -89.67 -22.79 6.62 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.58 0.30 0.50 0.45 0.42 0.95 -3.85%

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