[ASIABRN] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.58%
YoY- 249.44%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 133,933 139,769 140,442 132,427 137,236 127,784 119,231 1.95%
PBT 16,751 11,833 11,999 5,894 2,959 -1,095 7,634 13.98%
Tax -4,535 -3,510 -3,581 -2,155 -5,461 2,091 -3,284 5.52%
NP 12,216 8,323 8,418 3,739 -2,502 996 4,350 18.76%
-
NP to SH 12,216 8,323 8,418 3,739 -2,502 996 4,350 18.76%
-
Tax Rate 27.07% 29.66% 29.84% 36.56% 184.56% - 43.02% -
Total Cost 121,717 131,446 132,024 128,688 139,738 126,788 114,881 0.96%
-
Net Worth 83,563 42,500 41,762 42,258 41,781 63,797 65,582 4.11%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,145 3,142 2,083 1,254 626 1,460 1,459 18.99%
Div Payout % 33.94% 37.75% 24.75% 33.56% 0.00% 146.67% 33.55% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 83,563 42,500 41,762 42,258 41,781 63,797 65,582 4.11%
NOSH 41,781 42,500 41,762 42,258 41,781 41,999 41,772 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.12% 5.95% 5.99% 2.82% -1.82% 0.78% 3.65% -
ROE 14.62% 19.58% 20.16% 8.85% -5.99% 1.56% 6.63% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 320.56 328.87 336.29 313.38 328.46 304.25 285.43 1.95%
EPS 29.24 19.58 20.16 8.85 -5.99 2.37 10.41 18.77%
DPS 10.00 7.50 5.00 3.00 1.50 3.50 3.50 19.11%
NAPS 2.00 1.00 1.00 1.00 1.00 1.519 1.57 4.11%
Adjusted Per Share Value based on latest NOSH - 42,258
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.17 59.66 59.94 56.52 58.58 54.54 50.89 1.95%
EPS 5.21 3.55 3.59 1.60 -1.07 0.43 1.86 18.71%
DPS 1.77 1.34 0.89 0.54 0.27 0.62 0.62 19.09%
NAPS 0.3567 0.1814 0.1783 0.1804 0.1783 0.2723 0.2799 4.12%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.18 0.66 0.70 0.57 0.49 0.73 1.03 -
P/RPS 0.37 0.20 0.21 0.18 0.15 0.24 0.36 0.45%
P/EPS 4.04 3.37 3.47 6.44 -8.18 30.78 9.89 -13.85%
EY 24.78 29.67 28.80 15.52 -12.22 3.25 10.11 16.10%
DY 8.47 11.36 7.14 5.26 3.06 4.79 3.40 16.42%
P/NAPS 0.59 0.66 0.70 0.57 0.49 0.48 0.66 -1.85%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 30/05/08 29/05/07 25/05/06 26/05/05 27/05/04 -
Price 1.15 0.70 0.68 0.62 0.52 0.61 0.91 -
P/RPS 0.36 0.21 0.20 0.20 0.16 0.20 0.32 1.98%
P/EPS 3.93 3.57 3.37 7.01 -8.68 25.72 8.74 -12.46%
EY 25.42 27.98 29.64 14.27 -11.52 3.89 11.44 14.22%
DY 8.70 10.71 7.35 4.84 2.88 5.74 3.85 14.54%
P/NAPS 0.58 0.70 0.68 0.62 0.52 0.40 0.58 0.00%

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