Highlights

[ASIABRN] QoQ Quarter Result on 2010-09-30 [#0]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
30-Sep-2010
Profit Trend QoQ -     1,242.92%    YoY -     20.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 26,677 33,135 33,299 45,507 25,152 34,126 31,646 -10.79%
  QoQ % -19.49% -0.49% -26.83% 80.93% -26.30% 7.84% -
  Horiz. % 84.30% 104.71% 105.22% 143.80% 79.48% 107.84% 100.00%
PBT 628 1,443 4,923 11,509 870 3,507 2,924 -64.24%
  QoQ % -56.48% -70.69% -57.22% 1,222.87% -75.19% 19.94% -
  Horiz. % 21.48% 49.35% 168.37% 393.60% 29.75% 119.94% 100.00%
Tax -273 -455 -1,175 -2,968 -234 -944 -787 -50.73%
  QoQ % 40.00% 61.28% 60.41% -1,168.38% 75.21% -19.95% -
  Horiz. % 34.69% 57.81% 149.30% 377.13% 29.73% 119.95% 100.00%
NP 355 988 3,748 8,541 636 2,563 2,137 -69.88%
  QoQ % -64.07% -73.64% -56.12% 1,242.92% -75.19% 19.93% -
  Horiz. % 16.61% 46.23% 175.39% 399.67% 29.76% 119.93% 100.00%
NP to SH 356 988 3,748 8,541 636 2,563 2,137 -69.82%
  QoQ % -63.97% -73.64% -56.12% 1,242.92% -75.19% 19.93% -
  Horiz. % 16.66% 46.23% 175.39% 399.67% 29.76% 119.93% 100.00%
Tax Rate 43.47 % 31.53 % 23.87 % 25.79 % 26.90 % 26.92 % 26.92 % 37.76%
  QoQ % 37.87% 32.09% -7.44% -4.13% -0.07% 0.00% -
  Horiz. % 161.48% 117.12% 88.67% 95.80% 99.93% 100.00% 100.00%
Total Cost 26,322 32,147 29,551 36,966 24,516 31,563 29,509 -7.36%
  QoQ % -18.12% 8.78% -20.06% 50.78% -22.33% 6.96% -
  Horiz. % 89.20% 108.94% 100.14% 125.27% 83.08% 106.96% 100.00%
Net Worth 100,517 100,055 101,952 98,196 83,795 83,563 89,901 7.75%
  QoQ % 0.46% -1.86% 3.82% 17.19% 0.28% -7.05% -
  Horiz. % 111.81% 111.30% 113.40% 109.23% 93.21% 92.95% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,094 - - - 4,189 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.98% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 588.24 % - % - % - % 658.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.29% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 100,517 100,055 101,952 98,196 83,795 83,563 89,901 7.75%
  QoQ % 0.46% -1.86% 3.82% 17.19% 0.28% -7.05% -
  Horiz. % 111.81% 111.30% 113.40% 109.23% 93.21% 92.95% 100.00%
NOSH 41,882 41,864 41,783 41,785 41,897 41,781 41,814 0.11%
  QoQ % 0.04% 0.19% -0.00% -0.27% 0.28% -0.08% -
  Horiz. % 100.16% 100.12% 99.93% 99.93% 100.20% 99.92% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.33 % 2.98 % 11.26 % 18.77 % 2.53 % 7.51 % 6.75 % -66.24%
  QoQ % -55.37% -73.53% -40.01% 641.90% -66.31% 11.26% -
  Horiz. % 19.70% 44.15% 166.81% 278.07% 37.48% 111.26% 100.00%
ROE 0.35 % 0.99 % 3.68 % 8.70 % 0.76 % 3.07 % 2.38 % -72.24%
  QoQ % -64.65% -73.10% -57.70% 1,044.74% -75.24% 28.99% -
  Horiz. % 14.71% 41.60% 154.62% 365.55% 31.93% 128.99% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 63.70 79.15 79.69 108.91 60.03 81.68 75.68 -10.88%
  QoQ % -19.52% -0.68% -26.83% 81.43% -26.51% 7.93% -
  Horiz. % 84.17% 104.59% 105.30% 143.91% 79.32% 107.93% 100.00%
EPS 0.85 2.36 8.97 20.44 1.52 6.13 5.11 -69.85%
  QoQ % -63.98% -73.69% -56.12% 1,244.74% -75.20% 19.96% -
  Horiz. % 16.63% 46.18% 175.54% 400.00% 29.75% 119.96% 100.00%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.4000 2.3900 2.4400 2.3500 2.0000 2.0000 2.1500 7.63%
  QoQ % 0.42% -2.05% 3.83% 17.50% 0.00% -6.98% -
  Horiz. % 111.63% 111.16% 113.49% 109.30% 93.02% 93.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.47 14.24 14.31 19.56 10.81 14.67 13.60 -10.76%
  QoQ % -19.45% -0.49% -26.84% 80.94% -26.31% 7.87% -
  Horiz. % 84.34% 104.71% 105.22% 143.82% 79.49% 107.87% 100.00%
EPS 0.15 0.42 1.61 3.67 0.27 1.10 0.92 -70.25%
  QoQ % -64.29% -73.91% -56.13% 1,259.26% -75.45% 19.57% -
  Horiz. % 16.30% 45.65% 175.00% 398.91% 29.35% 119.57% 100.00%
DPS 0.90 0.00 0.00 0.00 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4321 0.4301 0.4382 0.4221 0.3602 0.3592 0.3864 7.76%
  QoQ % 0.47% -1.85% 3.81% 17.18% 0.28% -7.04% -
  Horiz. % 111.83% 111.31% 113.41% 109.24% 93.22% 92.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.6200 1.8900 1.7600 1.5500 1.1700 1.1800 1.2700 -
P/RPS 0.00 2.39 2.21 1.42 1.95 1.44 1.68 -
  QoQ % 0.00% 8.14% 55.63% -27.18% 35.42% -14.29% -
  Horiz. % 0.00% 142.26% 131.55% 84.52% 116.07% 85.71% 100.00%
P/EPS 0.00 80.08 19.62 7.58 77.08 19.24 24.85 -
  QoQ % 0.00% 308.15% 158.84% -90.17% 300.62% -22.58% -
  Horiz. % 0.00% 322.25% 78.95% 30.50% 310.18% 77.42% 100.00%
EY 0.00 1.25 5.10 13.19 1.30 5.20 4.02 -
  QoQ % 0.00% -75.49% -61.33% 914.62% -75.00% 29.35% -
  Horiz. % 0.00% 31.09% 126.87% 328.11% 32.34% 129.35% 100.00%
DY 0.00 0.00 0.00 0.00 8.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.79 0.72 0.66 0.59 0.59 0.59 2.25%
  QoQ % -22.78% 9.72% 9.09% 11.86% 0.00% 0.00% -
  Horiz. % 103.39% 133.90% 122.03% 111.86% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 25/02/10 -
Price 1.4800 1.6600 1.5400 1.6500 1.4800 1.1500 1.1600 -
P/RPS 0.00 2.10 1.93 1.52 2.47 1.41 1.53 -
  QoQ % 0.00% 8.81% 26.97% -38.46% 75.18% -7.84% -
  Horiz. % 0.00% 137.25% 126.14% 99.35% 161.44% 92.16% 100.00%
P/EPS 0.00 70.34 17.17 8.07 97.50 18.75 22.70 -
  QoQ % 0.00% 309.67% 112.76% -91.72% 420.00% -17.40% -
  Horiz. % 0.00% 309.87% 75.64% 35.55% 429.52% 82.60% 100.00%
EY 0.00 1.42 5.82 12.39 1.03 5.33 4.41 -
  QoQ % 0.00% -75.60% -53.03% 1,102.91% -80.68% 20.86% -
  Horiz. % 0.00% 32.20% 131.97% 280.95% 23.36% 120.86% 100.00%
DY 0.00 0.00 0.00 0.00 6.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.55 0.69 0.63 0.70 0.74 0.58 0.54 1.23%
  QoQ % -20.29% 9.52% -10.00% -5.41% 27.59% 7.41% -
  Horiz. % 101.85% 127.78% 116.67% 129.63% 137.04% 107.41% 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.
 


 

177  166  495  1410 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.445+0.01 
 MNC 0.075-0.005 
 EFORCE 0.695+0.03 
 HSI-H6Q 0.37+0.005 
 SEALINK 0.30+0.03 
 HSI-C7F 0.415-0.005 
 AAX 0.20-0.005 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers