[ASIABRN] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 25.32%
YoY- 46.77%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 325,664 134,873 137,211 133,933 139,769 140,442 132,427 14.24%
PBT 47,368 11,881 17,863 16,751 11,833 11,999 5,894 36.11%
Tax -13,903 -2,480 -4,694 -4,535 -3,510 -3,581 -2,155 31.76%
NP 33,465 9,401 13,169 12,216 8,323 8,418 3,739 38.30%
-
NP to SH 33,465 9,319 13,170 12,216 8,323 8,418 3,739 38.30%
-
Tax Rate 29.35% 20.87% 26.28% 27.07% 29.66% 29.84% 36.56% -
Total Cost 292,199 125,472 124,042 121,717 131,446 132,024 128,688 12.89%
-
Net Worth 228,922 183,286 111,565 83,563 42,500 41,762 42,258 28.39%
Dividend
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 2,094 4,145 3,142 2,083 1,254 -
Div Payout % - - 15.90% 33.94% 37.75% 24.75% 33.56% -
Equity
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 228,922 183,286 111,565 83,563 42,500 41,762 42,258 28.39%
NOSH 77,078 72,160 41,784 41,781 42,500 41,762 42,258 9.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.28% 6.97% 9.60% 9.12% 5.95% 5.99% 2.82% -
ROE 14.62% 5.08% 11.80% 14.62% 19.58% 20.16% 8.85% -
Per Share
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 422.51 186.91 328.38 320.56 328.87 336.29 313.38 4.51%
EPS 43.42 12.91 31.52 29.24 19.58 20.16 8.85 26.53%
DPS 0.00 0.00 5.00 10.00 7.50 5.00 3.00 -
NAPS 2.97 2.54 2.67 2.00 1.00 1.00 1.00 17.47%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 139.00 57.57 58.57 57.17 59.66 59.94 56.52 14.24%
EPS 14.28 3.98 5.62 5.21 3.55 3.59 1.60 38.24%
DPS 0.00 0.00 0.89 1.77 1.34 0.89 0.54 -
NAPS 0.9771 0.7823 0.4762 0.3567 0.1814 0.1783 0.1804 28.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/13 31/12/12 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.00 2.50 1.65 1.18 0.66 0.70 0.57 -
P/RPS 0.95 1.34 0.50 0.37 0.20 0.21 0.18 27.90%
P/EPS 9.21 19.36 5.23 4.04 3.37 3.47 6.44 5.43%
EY 10.85 5.17 19.10 24.78 29.67 28.80 15.52 -5.15%
DY 0.00 0.00 3.03 8.47 11.36 7.14 5.26 -
P/NAPS 1.35 0.98 0.62 0.59 0.66 0.70 0.57 13.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 18/02/14 28/02/13 29/02/12 27/05/10 28/05/09 30/05/08 29/05/07 -
Price 3.67 2.60 1.64 1.15 0.70 0.68 0.62 -
P/RPS 0.87 1.39 0.50 0.36 0.21 0.20 0.20 24.29%
P/EPS 8.45 20.13 5.20 3.93 3.57 3.37 7.01 2.80%
EY 11.83 4.97 19.22 25.42 27.98 29.64 14.27 -2.73%
DY 0.00 0.00 3.05 8.70 10.71 7.35 4.84 -
P/NAPS 1.24 1.02 0.61 0.58 0.70 0.68 0.62 10.79%

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