Highlights

[ASIABRN] QoQ Quarter Result on 2013-09-30 [#2]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -56.03%    YoY -     4.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 79,657 76,665 83,692 90,114 69,993 81,865 48,279 39.76%
  QoQ % 3.90% -8.40% -7.13% 28.75% -14.50% 69.57% -
  Horiz. % 164.99% 158.80% 173.35% 186.65% 144.98% 169.57% 100.00%
PBT 10,078 8,846 12,075 7,920 13,738 13,635 2,000 194.79%
  QoQ % 13.93% -26.74% 52.46% -42.35% 0.76% 581.75% -
  Horiz. % 503.90% 442.30% 603.75% 396.00% 686.90% 681.75% 100.00%
Tax -2,827 -1,157 -5,269 -2,937 -2,404 -3,293 -196 495.44%
  QoQ % -144.34% 78.04% -79.40% -22.17% 27.00% -1,580.10% -
  Horiz. % 1,442.35% 590.31% 2,688.27% 1,498.47% 1,226.53% 1,680.10% 100.00%
NP 7,251 7,689 6,806 4,983 11,334 10,342 1,804 153.44%
  QoQ % -5.70% 12.97% 36.58% -56.03% 9.59% 473.28% -
  Horiz. % 401.94% 426.22% 377.27% 276.22% 628.27% 573.28% 100.00%
NP to SH 7,251 7,689 6,806 4,983 11,334 10,342 1,804 153.44%
  QoQ % -5.70% 12.97% 36.58% -56.03% 9.59% 473.28% -
  Horiz. % 401.94% 426.22% 377.27% 276.22% 628.27% 573.28% 100.00%
Tax Rate 28.05 % 13.08 % 43.64 % 37.08 % 17.50 % 24.15 % 9.80 % 101.98%
  QoQ % 114.45% -70.03% 17.69% 111.89% -27.54% 146.43% -
  Horiz. % 286.22% 133.47% 445.31% 378.37% 178.57% 246.43% 100.00%
Total Cost 72,406 68,976 76,886 85,131 58,659 71,523 46,475 34.50%
  QoQ % 4.97% -10.29% -9.69% 45.13% -17.99% 53.90% -
  Horiz. % 155.80% 148.42% 165.44% 183.18% 126.22% 153.90% 100.00%
Net Worth 250,143 232,581 228,922 221,804 208,458 138,481 183,286 23.11%
  QoQ % 7.55% 1.60% 3.21% 6.40% 50.53% -24.45% -
  Horiz. % 136.48% 126.90% 124.90% 121.02% 113.73% 75.55% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 250,143 232,581 228,922 221,804 208,458 138,481 183,286 23.11%
  QoQ % 7.55% 1.60% 3.21% 6.40% 50.53% -24.45% -
  Horiz. % 136.48% 126.90% 124.90% 121.02% 113.73% 75.55% 100.00%
NOSH 79,159 77,527 77,078 75,960 72,887 51,865 72,160 6.38%
  QoQ % 2.11% 0.58% 1.47% 4.22% 40.53% -28.12% -
  Horiz. % 109.70% 107.44% 106.82% 105.27% 101.01% 71.88% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.10 % 10.03 % 8.13 % 5.53 % 16.19 % 12.63 % 3.74 % 81.20%
  QoQ % -9.27% 23.37% 47.02% -65.84% 28.19% 237.70% -
  Horiz. % 243.32% 268.18% 217.38% 147.86% 432.89% 337.70% 100.00%
ROE 2.90 % 3.31 % 2.97 % 2.25 % 5.44 % 7.47 % 0.98 % 106.53%
  QoQ % -12.39% 11.45% 32.00% -58.64% -27.18% 662.24% -
  Horiz. % 295.92% 337.76% 303.06% 229.59% 555.10% 762.24% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.63 98.89 108.58 118.63 96.03 157.84 66.91 31.37%
  QoQ % 1.76% -8.92% -8.47% 23.53% -39.16% 135.90% -
  Horiz. % 150.40% 147.80% 162.28% 177.30% 143.52% 235.90% 100.00%
EPS 9.16 9.91 8.83 6.56 15.55 19.94 2.50 138.23%
  QoQ % -7.57% 12.23% 34.60% -57.81% -22.02% 697.60% -
  Horiz. % 366.40% 396.40% 353.20% 262.40% 622.00% 797.60% 100.00%
DPS 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. % - - - - - - -
NAPS 3.1600 3.0000 2.9700 2.9200 2.8600 2.6700 2.5400 15.72%
  QoQ % 5.33% 1.01% 1.71% 2.10% 7.12% 5.12% -
  Horiz. % 124.41% 118.11% 116.93% 114.96% 112.60% 105.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.24 32.95 35.97 38.73 30.09 35.19 20.75 39.77%
  QoQ % 3.92% -8.40% -7.13% 28.71% -14.49% 69.59% -
  Horiz. % 165.01% 158.80% 173.35% 186.65% 145.01% 169.59% 100.00%
EPS 3.12 3.30 2.93 2.14 4.87 4.45 0.78 152.62%
  QoQ % -5.45% 12.63% 36.92% -56.06% 9.44% 470.51% -
  Horiz. % 400.00% 423.08% 375.64% 274.36% 624.36% 570.51% 100.00%
DPS 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. % - - - - - - -
NAPS 1.0752 0.9997 0.9840 0.9534 0.8960 0.5952 0.7878 23.11%
  QoQ % 7.55% 1.60% 3.21% 6.41% 50.54% -24.45% -
  Horiz. % 136.48% 126.90% 124.90% 121.02% 113.73% 75.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.9000 4.0100 4.0000 3.6000 3.3400 2.6300 2.5000 -
P/RPS 3.88 4.06 3.68 3.03 3.48 1.67 3.74 2.49%
  QoQ % -4.43% 10.33% 21.45% -12.93% 108.38% -55.35% -
  Horiz. % 103.74% 108.56% 98.40% 81.02% 93.05% 44.65% 100.00%
P/EPS 42.58 40.43 45.30 54.88 21.48 13.19 100.00 -43.49%
  QoQ % 5.32% -10.75% -17.46% 155.49% 62.85% -86.81% -
  Horiz. % 42.58% 40.43% 45.30% 54.88% 21.48% 13.19% 100.00%
EY 2.35 2.47 2.21 1.82 4.66 7.58 1.00 77.03%
  QoQ % -4.86% 11.76% 21.43% -60.94% -38.52% 658.00% -
  Horiz. % 235.00% 247.00% 221.00% 182.00% 466.00% 758.00% 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 1.23 1.34 1.35 1.23 1.17 0.99 0.98 16.40%
  QoQ % -8.21% -0.74% 9.76% 5.13% 18.18% 1.02% -
  Horiz. % 125.51% 136.73% 137.76% 125.51% 119.39% 101.02% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 -
Price 3.7500 3.9900 3.6700 3.9700 3.6100 3.5000 2.6000 -
P/RPS 3.73 4.03 3.38 3.35 3.76 2.22 3.89 -2.77%
  QoQ % -7.44% 19.23% 0.90% -10.90% 69.37% -42.93% -
  Horiz. % 95.89% 103.60% 86.89% 86.12% 96.66% 57.07% 100.00%
P/EPS 40.94 40.23 41.56 60.52 23.22 17.55 104.00 -46.38%
  QoQ % 1.76% -3.20% -31.33% 160.64% 32.31% -83.12% -
  Horiz. % 39.37% 38.68% 39.96% 58.19% 22.33% 16.87% 100.00%
EY 2.44 2.49 2.41 1.65 4.31 5.70 0.96 86.56%
  QoQ % -2.01% 3.32% 46.06% -61.72% -24.39% 493.75% -
  Horiz. % 254.17% 259.38% 251.04% 171.88% 448.96% 593.75% 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 1.19 1.33 1.24 1.36 1.26 1.31 1.02 10.85%
  QoQ % -10.53% 7.26% -8.82% 7.94% -3.82% 28.43% -
  Horiz. % 116.67% 130.39% 121.57% 133.33% 123.53% 128.43% 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.
 


 

240  349  568  1102 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.32+0.035 
 DRBHCOM 2.61-0.34 
 EKOVEST 0.83-0.015 
 HSI-H6P 0.225-0.04 
 KNM 0.355-0.01 
 SAPNRG 0.27-0.005 
 VSOLAR 0.13-0.005 
 HSI-C7E 0.155+0.02 
 HSI-H6Q 0.485-0.075 
 IWCITY 0.935-0.015 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers