Highlights

[ASIABRN] QoQ Quarter Result on 2011-09-30 [#2]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     2,327.53%    YoY -     1.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 21,191 27,863 31,898 45,501 26,677 33,135 33,299 -26.03%
  QoQ % -23.95% -12.65% -29.90% 70.56% -19.49% -0.49% -
  Horiz. % 63.64% 83.68% 95.79% 136.64% 80.11% 99.51% 100.00%
PBT 773 2,210 4,356 11,436 628 1,443 4,923 -70.93%
  QoQ % -65.02% -49.27% -61.91% 1,721.02% -56.48% -70.69% -
  Horiz. % 15.70% 44.89% 88.48% 232.30% 12.76% 29.31% 100.00%
Tax -491 334 -1,172 -2,794 -273 -455 -1,175 -44.14%
  QoQ % -247.01% 128.50% 58.05% -923.44% 40.00% 61.28% -
  Horiz. % 41.79% -28.43% 99.74% 237.79% 23.23% 38.72% 100.00%
NP 282 2,544 3,184 8,642 355 988 3,748 -82.21%
  QoQ % -88.92% -20.10% -63.16% 2,334.37% -64.07% -73.64% -
  Horiz. % 7.52% 67.88% 84.95% 230.58% 9.47% 26.36% 100.00%
NP to SH 282 2,462 3,184 8,642 356 988 3,748 -82.21%
  QoQ % -88.55% -22.68% -63.16% 2,327.53% -63.97% -73.64% -
  Horiz. % 7.52% 65.69% 84.95% 230.58% 9.50% 26.36% 100.00%
Tax Rate 63.52 % -15.11 % 26.91 % 24.43 % 43.47 % 31.53 % 23.87 % 92.15%
  QoQ % 520.38% -156.15% 10.15% -43.80% 37.87% 32.09% -
  Horiz. % 266.11% -63.30% 112.74% 102.35% 182.11% 132.09% 100.00%
Total Cost 20,909 25,319 28,714 36,859 26,322 32,147 29,551 -20.61%
  QoQ % -17.42% -11.82% -22.10% 40.03% -18.12% 8.78% -
  Horiz. % 70.76% 85.68% 97.17% 124.73% 89.07% 108.78% 100.00%
Net Worth 112,799 109,332 111,565 108,651 100,517 100,055 101,952 6.98%
  QoQ % 3.17% -2.00% 2.68% 8.09% 0.46% -1.86% -
  Horiz. % 110.64% 107.24% 109.43% 106.57% 98.59% 98.14% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 2,094 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 588.24 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,799 109,332 111,565 108,651 100,517 100,055 101,952 6.98%
  QoQ % 3.17% -2.00% 2.68% 8.09% 0.46% -1.86% -
  Horiz. % 110.64% 107.24% 109.43% 106.57% 98.59% 98.14% 100.00%
NOSH 42,089 40,493 41,784 41,789 41,882 41,864 41,783 0.49%
  QoQ % 3.94% -3.09% -0.01% -0.22% 0.04% 0.19% -
  Horiz. % 100.73% 96.91% 100.00% 100.01% 100.24% 100.19% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.33 % 9.13 % 9.98 % 18.99 % 1.33 % 2.98 % 11.26 % -75.96%
  QoQ % -85.43% -8.52% -47.45% 1,327.82% -55.37% -73.53% -
  Horiz. % 11.81% 81.08% 88.63% 168.65% 11.81% 26.47% 100.00%
ROE 0.25 % 2.25 % 2.85 % 7.95 % 0.35 % 0.99 % 3.68 % -83.38%
  QoQ % -88.89% -21.05% -64.15% 2,171.43% -64.65% -73.10% -
  Horiz. % 6.79% 61.14% 77.45% 216.03% 9.51% 26.90% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 50.35 68.81 76.34 108.88 63.70 79.15 79.69 -26.39%
  QoQ % -26.83% -9.86% -29.89% 70.93% -19.52% -0.68% -
  Horiz. % 63.18% 86.35% 95.80% 136.63% 79.93% 99.32% 100.00%
EPS 0.67 6.08 7.62 20.68 0.85 2.36 8.97 -82.29%
  QoQ % -88.98% -20.21% -63.15% 2,332.94% -63.98% -73.69% -
  Horiz. % 7.47% 67.78% 84.95% 230.55% 9.48% 26.31% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 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% - -
NAPS 2.6800 2.7000 2.6700 2.6000 2.4000 2.3900 2.4400 6.46%
  QoQ % -0.74% 1.12% 2.69% 8.33% 0.42% -2.05% -
  Horiz. % 109.84% 110.66% 109.43% 106.56% 98.36% 97.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.11 11.98 13.71 19.56 11.47 14.24 14.31 -26.02%
  QoQ % -23.96% -12.62% -29.91% 70.53% -19.45% -0.49% -
  Horiz. % 63.66% 83.72% 95.81% 136.69% 80.15% 99.51% 100.00%
EPS 0.12 1.06 1.37 3.71 0.15 0.42 1.61 -82.32%
  QoQ % -88.68% -22.63% -63.07% 2,373.33% -64.29% -73.91% -
  Horiz. % 7.45% 65.84% 85.09% 230.43% 9.32% 26.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.90 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% - -
NAPS 0.4849 0.4699 0.4795 0.4670 0.4321 0.4301 0.4382 6.99%
  QoQ % 3.19% -2.00% 2.68% 8.08% 0.47% -1.85% -
  Horiz. % 110.66% 107.23% 109.42% 106.57% 98.61% 98.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.6000 1.6000 1.6500 1.4700 1.6200 1.8900 1.7600 -
P/RPS 3.18 0.00 0.00 0.00 0.00 2.39 2.21 27.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.14% -
  Horiz. % 143.89% 0.00% 0.00% 0.00% 0.00% 108.14% 100.00%
P/EPS 238.81 0.00 0.00 0.00 0.00 80.08 19.62 429.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 308.15% -
  Horiz. % 1,217.18% 0.00% 0.00% 0.00% 0.00% 408.15% 100.00%
EY 0.42 0.00 0.00 0.00 0.00 1.25 5.10 -81.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -75.49% -
  Horiz. % 8.24% 0.00% 0.00% 0.00% 0.00% 24.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.60 0.83 0.74 0.61 0.79 0.72 -11.45%
  QoQ % 0.00% -27.71% 12.16% 21.31% -22.78% 9.72% -
  Horiz. % 83.33% 83.33% 115.28% 102.78% 84.72% 109.72% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 26/05/11 24/02/11 -
Price 2.7800 1.5900 1.6400 1.6600 1.4800 1.6600 1.5400 -
P/RPS 5.52 0.00 0.00 0.00 0.00 2.10 1.93 101.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.81% -
  Horiz. % 286.01% 0.00% 0.00% 0.00% 0.00% 108.81% 100.00%
P/EPS 414.93 0.00 0.00 0.00 0.00 70.34 17.17 737.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 309.67% -
  Horiz. % 2,416.60% 0.00% 0.00% 0.00% 0.00% 409.67% 100.00%
EY 0.24 0.00 0.00 0.00 0.00 1.42 5.82 -88.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -75.60% -
  Horiz. % 4.12% 0.00% 0.00% 0.00% 0.00% 24.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 0.60 0.82 0.83 0.55 0.69 0.63 39.72%
  QoQ % 73.33% -26.83% -1.20% 50.91% -20.29% 9.52% -
  Horiz. % 165.08% 95.24% 130.16% 131.75% 87.30% 109.52% 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.
 


 

99  104  363  1682 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.185+0.02 
 EFORCE 0.695+0.03 
 SEALINK 0.29+0.02 
 MBMR-CJ 0.245+0.05 
 MERIDIAN 0.105-0.01 
 ICON 0.06+0.005 
 BRAHIMS 0.160.00 
 GPACKET-WB 0.170.00 
 HSI-H6Q 0.39+0.025 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
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. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers