[ASIABRN] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -10.05%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 134,873 137,211 133,933 139,769 140,442 132,427 137,236 -0.25%
PBT 11,881 17,863 16,751 11,833 11,999 5,894 2,959 22.83%
Tax -2,480 -4,694 -4,535 -3,510 -3,581 -2,155 -5,461 -11.02%
NP 9,401 13,169 12,216 8,323 8,418 3,739 -2,502 -
-
NP to SH 9,319 13,170 12,216 8,323 8,418 3,739 -2,502 -
-
Tax Rate 20.87% 26.28% 27.07% 29.66% 29.84% 36.56% 184.56% -
Total Cost 125,472 124,042 121,717 131,446 132,024 128,688 139,738 -1.58%
-
Net Worth 183,286 111,565 83,563 42,500 41,762 42,258 41,781 24.45%
Dividend
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 2,094 4,145 3,142 2,083 1,254 626 -
Div Payout % - 15.90% 33.94% 37.75% 24.75% 33.56% 0.00% -
Equity
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 183,286 111,565 83,563 42,500 41,762 42,258 41,781 24.45%
NOSH 72,160 41,784 41,781 42,500 41,762 42,258 41,781 8.42%
Ratio Analysis
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.97% 9.60% 9.12% 5.95% 5.99% 2.82% -1.82% -
ROE 5.08% 11.80% 14.62% 19.58% 20.16% 8.85% -5.99% -
Per Share
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 186.91 328.38 320.56 328.87 336.29 313.38 328.46 -8.00%
EPS 12.91 31.52 29.24 19.58 20.16 8.85 -5.99 -
DPS 0.00 5.00 10.00 7.50 5.00 3.00 1.50 -
NAPS 2.54 2.67 2.00 1.00 1.00 1.00 1.00 14.78%
Adjusted Per Share Value based on latest NOSH - 42,500
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 57.57 58.57 57.17 59.66 59.94 56.52 58.58 -0.25%
EPS 3.98 5.62 5.21 3.55 3.59 1.60 -1.07 -
DPS 0.00 0.89 1.77 1.34 0.89 0.54 0.27 -
NAPS 0.7823 0.4762 0.3567 0.1814 0.1783 0.1804 0.1783 24.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/12 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.50 1.65 1.18 0.66 0.70 0.57 0.49 -
P/RPS 1.34 0.50 0.37 0.20 0.21 0.18 0.15 38.26%
P/EPS 19.36 5.23 4.04 3.37 3.47 6.44 -8.18 -
EY 5.17 19.10 24.78 29.67 28.80 15.52 -12.22 -
DY 0.00 3.03 8.47 11.36 7.14 5.26 3.06 -
P/NAPS 0.98 0.62 0.59 0.66 0.70 0.57 0.49 10.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/02/13 29/02/12 27/05/10 28/05/09 30/05/08 29/05/07 25/05/06 -
Price 2.60 1.64 1.15 0.70 0.68 0.62 0.52 -
P/RPS 1.39 0.50 0.36 0.21 0.20 0.20 0.16 37.69%
P/EPS 20.13 5.20 3.93 3.57 3.37 7.01 -8.68 -
EY 4.97 19.22 25.42 27.98 29.64 14.27 -11.52 -
DY 0.00 3.05 8.70 10.71 7.35 4.84 2.88 -
P/NAPS 1.02 0.61 0.58 0.70 0.68 0.62 0.52 10.48%

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