Highlights

[ASIABRN] YoY Quarter Result on 2017-12-31 [#3]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -114.52%    YoY -     69.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 35,547 47,818 56,684 77,681 83,692 48,279 0 -
  YoY % -25.66% -15.64% -27.03% -7.18% 73.35% 0.00% -
  Horiz. % 73.63% 99.05% 117.41% 160.90% 173.35% 100.00% -
PBT -4,051 -13,578 -6,236 -2,763 12,075 2,000 0 -
  YoY % 70.16% -117.74% -125.70% -122.88% 503.75% 0.00% -
  Horiz. % -202.55% -678.90% -311.80% -138.15% 603.75% 100.00% -
Tax -456 -1,297 629 -1,090 -5,269 -196 0 -
  YoY % 64.84% -306.20% 157.71% 79.31% -2,588.27% 0.00% -
  Horiz. % 232.65% 661.73% -320.92% 556.12% 2,688.27% 100.00% -
NP -4,507 -14,875 -5,607 -3,853 6,806 1,804 0 -
  YoY % 69.70% -165.29% -45.52% -156.61% 277.27% 0.00% -
  Horiz. % -249.83% -824.56% -310.81% -213.58% 377.27% 100.00% -
NP to SH -4,507 -14,875 -5,607 -3,853 6,806 1,804 0 -
  YoY % 69.70% -165.29% -45.52% -156.61% 277.27% 0.00% -
  Horiz. % -249.83% -824.56% -310.81% -213.58% 377.27% 100.00% -
Tax Rate - % - % - % - % 43.64 % 9.80 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 345.31% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 445.31% 100.00% -
Total Cost 40,054 62,693 62,291 81,534 76,886 46,475 0 -
  YoY % -36.11% 0.65% -23.60% 6.05% 65.44% 0.00% -
  Horiz. % 86.18% 134.90% 134.03% 175.44% 165.44% 100.00% -
Net Worth 131,256 159,827 224,596 246,053 228,922 183,286 83,569 7.81%
  YoY % -17.88% -28.84% -8.72% 7.48% 24.90% 119.32% -
  Horiz. % 157.06% 191.25% 268.75% 294.43% 273.93% 219.32% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 131,256 159,827 224,596 246,053 228,922 183,286 83,569 7.81%
  YoY % -17.88% -28.84% -8.72% 7.48% 24.90% 119.32% -
  Horiz. % 157.06% 191.25% 268.75% 294.43% 273.93% 219.32% 100.00%
NOSH 79,070 79,122 79,083 79,117 77,078 72,160 41,784 11.20%
  YoY % -0.07% 0.05% -0.04% 2.65% 6.82% 72.69% -
  Horiz. % 189.23% 189.36% 189.26% 189.34% 184.46% 172.69% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -12.68 % -31.11 % -9.89 % -4.96 % 8.13 % 3.74 % - % -
  YoY % 59.24% -214.56% -99.40% -161.01% 117.38% 0.00% -
  Horiz. % -339.04% -831.82% -264.44% -132.62% 217.38% 100.00% -
ROE -3.43 % -9.31 % -2.50 % -1.57 % 2.97 % 0.98 % - % -
  YoY % 63.16% -272.40% -59.24% -152.86% 203.06% 0.00% -
  Horiz. % -350.00% -950.00% -255.10% -160.20% 303.06% 100.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 44.96 60.44 71.68 98.18 108.58 66.91 - -
  YoY % -25.61% -15.68% -26.99% -9.58% 62.28% 0.00% -
  Horiz. % 67.19% 90.33% 107.13% 146.73% 162.28% 100.00% -
EPS -5.70 -18.80 -7.09 -4.87 8.83 2.50 0.00 -
  YoY % 69.68% -165.16% -45.59% -155.15% 253.20% 0.00% -
  Horiz. % -228.00% -752.00% -283.60% -194.80% 353.20% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6600 2.0200 2.8400 3.1100 2.9700 2.5400 2.0000 -3.06%
  YoY % -17.82% -28.87% -8.68% 4.71% 16.93% 27.00% -
  Horiz. % 83.00% 101.00% 142.00% 155.50% 148.50% 127.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 116,323
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.56 41.11 48.73 66.78 71.95 41.50 - -
  YoY % -25.66% -15.64% -27.03% -7.19% 73.37% 0.00% -
  Horiz. % 73.64% 99.06% 117.42% 160.92% 173.37% 100.00% -
EPS -3.87 -12.79 -4.82 -3.31 5.85 1.55 0.00 -
  YoY % 69.74% -165.35% -45.62% -156.58% 277.42% 0.00% -
  Horiz. % -249.68% -825.16% -310.97% -213.55% 377.42% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1284 1.3740 1.9308 2.1153 1.9680 1.5757 0.7184 7.81%
  YoY % -17.87% -28.84% -8.72% 7.48% 24.90% 119.33% -
  Horiz. % 157.07% 191.26% 268.76% 294.45% 273.94% 219.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8350 0.9000 1.3800 2.9900 4.0000 2.5000 1.6500 -
P/RPS 1.86 1.49 1.93 3.05 3.68 3.74 0.00 -
  YoY % 24.83% -22.80% -36.72% -17.12% -1.60% 0.00% -
  Horiz. % 49.73% 39.84% 51.60% 81.55% 98.40% 100.00% -
P/EPS -14.65 -4.79 -19.46 -61.40 45.30 100.00 0.00 -
  YoY % -205.85% 75.39% 68.31% -235.54% -54.70% 0.00% -
  Horiz. % -14.65% -4.79% -19.46% -61.40% 45.30% 100.00% -
EY -6.83 -20.89 -5.14 -1.63 2.21 1.00 0.00 -
  YoY % 67.30% -306.42% -215.34% -173.76% 121.00% 0.00% -
  Horiz. % -683.00% -2,089.00% -514.00% -163.00% 221.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.45 0.49 0.96 1.35 0.98 0.83 -8.09%
  YoY % 11.11% -8.16% -48.96% -28.89% 37.76% 18.07% -
  Horiz. % 60.24% 54.22% 59.04% 115.66% 162.65% 118.07% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 14/02/18 24/02/17 26/02/16 27/02/15 18/02/14 28/02/13 29/02/12 -
Price 0.8300 0.9100 1.2000 2.9500 3.6700 2.6000 1.6400 -
P/RPS 1.85 1.51 1.67 3.00 3.38 3.89 0.00 -
  YoY % 22.52% -9.58% -44.33% -11.24% -13.11% 0.00% -
  Horiz. % 47.56% 38.82% 42.93% 77.12% 86.89% 100.00% -
P/EPS -14.56 -4.84 -16.93 -60.57 41.56 104.00 0.00 -
  YoY % -200.83% 71.41% 72.05% -245.74% -60.04% 0.00% -
  Horiz. % -14.00% -4.65% -16.28% -58.24% 39.96% 100.00% -
EY -6.87 -20.66 -5.91 -1.65 2.41 0.96 0.00 -
  YoY % 66.75% -249.58% -258.18% -168.46% 151.04% 0.00% -
  Horiz. % -715.62% -2,152.08% -615.62% -171.88% 251.04% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.45 0.42 0.95 1.24 1.02 0.82 -7.91%
  YoY % 11.11% 7.14% -55.79% -23.39% 21.57% 24.39% -
  Horiz. % 60.98% 54.88% 51.22% 115.85% 151.22% 124.39% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

262  165  518  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.03+0.005 
 SAPNRG 0.71+0.02 
 YTLPOWR 0.78+0.03 
 MYEG 0.80+0.005 
 HSI-C3E 0.44-0.025 
 HSI-H4A 0.25+0.005 
 HSI-C3A 0.295-0.01 
 VELESTO 0.295+0.015 
 SAPNRGC58 0.05+0.005 
 YTL 1.03+0.035 
Partners & Brokers