Highlights

[ASIABRN] QoQ Quarter Result on 2010-12-31 [#0]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
31-Dec-2010
Profit Trend QoQ -     -56.12%    YoY -     75.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,501 26,677 33,135 33,299 45,507 25,152 34,126 21.12%
  QoQ % 70.56% -19.49% -0.49% -26.83% 80.93% -26.30% -
  Horiz. % 133.33% 78.17% 97.10% 97.58% 133.35% 73.70% 100.00%
PBT 11,436 628 1,443 4,923 11,509 870 3,507 119.74%
  QoQ % 1,721.02% -56.48% -70.69% -57.22% 1,222.87% -75.19% -
  Horiz. % 326.09% 17.91% 41.15% 140.38% 328.17% 24.81% 100.00%
Tax -2,794 -273 -455 -1,175 -2,968 -234 -944 106.01%
  QoQ % -923.44% 40.00% 61.28% 60.41% -1,168.38% 75.21% -
  Horiz. % 295.97% 28.92% 48.20% 124.47% 314.41% 24.79% 100.00%
NP 8,642 355 988 3,748 8,541 636 2,563 124.69%
  QoQ % 2,334.37% -64.07% -73.64% -56.12% 1,242.92% -75.19% -
  Horiz. % 337.18% 13.85% 38.55% 146.23% 333.24% 24.81% 100.00%
NP to SH 8,642 356 988 3,748 8,541 636 2,563 124.69%
  QoQ % 2,327.53% -63.97% -73.64% -56.12% 1,242.92% -75.19% -
  Horiz. % 337.18% 13.89% 38.55% 146.23% 333.24% 24.81% 100.00%
Tax Rate 24.43 % 43.47 % 31.53 % 23.87 % 25.79 % 26.90 % 26.92 % -6.26%
  QoQ % -43.80% 37.87% 32.09% -7.44% -4.13% -0.07% -
  Horiz. % 90.75% 161.48% 117.12% 88.67% 95.80% 99.93% 100.00%
Total Cost 36,859 26,322 32,147 29,551 36,966 24,516 31,563 10.88%
  QoQ % 40.03% -18.12% 8.78% -20.06% 50.78% -22.33% -
  Horiz. % 116.78% 83.40% 101.85% 93.63% 117.12% 77.67% 100.00%
Net Worth 108,651 100,517 100,055 101,952 98,196 83,795 83,563 19.11%
  QoQ % 8.09% 0.46% -1.86% 3.82% 17.19% 0.28% -
  Horiz. % 130.02% 120.29% 119.74% 122.01% 117.51% 100.28% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,094 - - - 4,189 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 89.29% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 108,651 100,517 100,055 101,952 98,196 83,795 83,563 19.11%
  QoQ % 8.09% 0.46% -1.86% 3.82% 17.19% 0.28% -
  Horiz. % 130.02% 120.29% 119.74% 122.01% 117.51% 100.28% 100.00%
NOSH 41,789 41,882 41,864 41,783 41,785 41,897 41,781 0.01%
  QoQ % -0.22% 0.04% 0.19% -0.00% -0.27% 0.28% -
  Horiz. % 100.02% 100.24% 100.20% 100.01% 100.01% 100.28% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.99 % 1.33 % 2.98 % 11.26 % 18.77 % 2.53 % 7.51 % 85.50%
  QoQ % 1,327.82% -55.37% -73.53% -40.01% 641.90% -66.31% -
  Horiz. % 252.86% 17.71% 39.68% 149.93% 249.93% 33.69% 100.00%
ROE 7.95 % 0.35 % 0.99 % 3.68 % 8.70 % 0.76 % 3.07 % 88.47%
  QoQ % 2,171.43% -64.65% -73.10% -57.70% 1,044.74% -75.24% -
  Horiz. % 258.96% 11.40% 32.25% 119.87% 283.39% 24.76% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.88 63.70 79.15 79.69 108.91 60.03 81.68 21.10%
  QoQ % 70.93% -19.52% -0.68% -26.83% 81.43% -26.51% -
  Horiz. % 133.30% 77.99% 96.90% 97.56% 133.34% 73.49% 100.00%
EPS 20.68 0.85 2.36 8.97 20.44 1.52 6.13 124.77%
  QoQ % 2,332.94% -63.98% -73.69% -56.12% 1,244.74% -75.20% -
  Horiz. % 337.36% 13.87% 38.50% 146.33% 333.44% 24.80% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.6000 2.4000 2.3900 2.4400 2.3500 2.0000 2.0000 19.09%
  QoQ % 8.33% 0.42% -2.05% 3.83% 17.50% 0.00% -
  Horiz. % 130.00% 120.00% 119.50% 122.00% 117.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.56 11.47 14.24 14.31 19.56 10.81 14.67 21.12%
  QoQ % 70.53% -19.45% -0.49% -26.84% 80.94% -26.31% -
  Horiz. % 133.33% 78.19% 97.07% 97.55% 133.33% 73.69% 100.00%
EPS 3.71 0.15 0.42 1.61 3.67 0.27 1.10 124.73%
  QoQ % 2,373.33% -64.29% -73.91% -56.13% 1,259.26% -75.45% -
  Horiz. % 337.27% 13.64% 38.18% 146.36% 333.64% 24.55% 100.00%
DPS 0.00 0.90 0.00 0.00 0.00 1.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4670 0.4321 0.4301 0.4382 0.4221 0.3602 0.3592 19.10%
  QoQ % 8.08% 0.47% -1.85% 3.81% 17.18% 0.28% -
  Horiz. % 130.01% 120.30% 119.74% 121.99% 117.51% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.4700 1.6200 1.8900 1.7600 1.5500 1.1700 1.1800 -
P/RPS 0.00 0.00 2.39 2.21 1.42 1.95 1.44 -
  QoQ % 0.00% 0.00% 8.14% 55.63% -27.18% 35.42% -
  Horiz. % 0.00% 0.00% 165.97% 153.47% 98.61% 135.42% 100.00%
P/EPS 0.00 0.00 80.08 19.62 7.58 77.08 19.24 -
  QoQ % 0.00% 0.00% 308.15% 158.84% -90.17% 300.62% -
  Horiz. % 0.00% 0.00% 416.22% 101.98% 39.40% 400.62% 100.00%
EY 0.00 0.00 1.25 5.10 13.19 1.30 5.20 -
  QoQ % 0.00% 0.00% -75.49% -61.33% 914.62% -75.00% -
  Horiz. % 0.00% 0.00% 24.04% 98.08% 253.65% 25.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 0.61 0.79 0.72 0.66 0.59 0.59 16.29%
  QoQ % 21.31% -22.78% 9.72% 9.09% 11.86% 0.00% -
  Horiz. % 125.42% 103.39% 133.90% 122.03% 111.86% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 19/08/11 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 -
Price 1.6600 1.4800 1.6600 1.5400 1.6500 1.4800 1.1500 -
P/RPS 0.00 0.00 2.10 1.93 1.52 2.47 1.41 -
  QoQ % 0.00% 0.00% 8.81% 26.97% -38.46% 75.18% -
  Horiz. % 0.00% 0.00% 148.94% 136.88% 107.80% 175.18% 100.00%
P/EPS 0.00 0.00 70.34 17.17 8.07 97.50 18.75 -
  QoQ % 0.00% 0.00% 309.67% 112.76% -91.72% 420.00% -
  Horiz. % 0.00% 0.00% 375.15% 91.57% 43.04% 520.00% 100.00%
EY 0.00 0.00 1.42 5.82 12.39 1.03 5.33 -
  QoQ % 0.00% 0.00% -75.60% -53.03% 1,102.91% -80.68% -
  Horiz. % 0.00% 0.00% 26.64% 109.19% 232.46% 19.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.83 0.55 0.69 0.63 0.70 0.74 0.58 26.96%
  QoQ % 50.91% -20.29% 9.52% -10.00% -5.41% 27.59% -
  Horiz. % 143.10% 94.83% 118.97% 108.62% 120.69% 127.59% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

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. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers