Highlights

[ASIABRN] QoQ Quarter Result on 2011-03-31 [#0]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
31-Mar-2011
Profit Trend QoQ -     -73.64%    YoY -     -61.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,898 45,501 26,677 33,135 33,299 45,507 25,152 17.11%
  QoQ % -29.90% 70.56% -19.49% -0.49% -26.83% 80.93% -
  Horiz. % 126.82% 180.90% 106.06% 131.74% 132.39% 180.93% 100.00%
PBT 4,356 11,436 628 1,443 4,923 11,509 870 191.81%
  QoQ % -61.91% 1,721.02% -56.48% -70.69% -57.22% 1,222.87% -
  Horiz. % 500.69% 1,314.48% 72.18% 165.86% 565.86% 1,322.87% 100.00%
Tax -1,172 -2,794 -273 -455 -1,175 -2,968 -234 191.88%
  QoQ % 58.05% -923.44% 40.00% 61.28% 60.41% -1,168.38% -
  Horiz. % 500.85% 1,194.02% 116.67% 194.44% 502.14% 1,268.38% 100.00%
NP 3,184 8,642 355 988 3,748 8,541 636 191.79%
  QoQ % -63.16% 2,334.37% -64.07% -73.64% -56.12% 1,242.92% -
  Horiz. % 500.63% 1,358.80% 55.82% 155.35% 589.31% 1,342.92% 100.00%
NP to SH 3,184 8,642 356 988 3,748 8,541 636 191.79%
  QoQ % -63.16% 2,327.53% -63.97% -73.64% -56.12% 1,242.92% -
  Horiz. % 500.63% 1,358.80% 55.97% 155.35% 589.31% 1,342.92% 100.00%
Tax Rate 26.91 % 24.43 % 43.47 % 31.53 % 23.87 % 25.79 % 26.90 % 0.02%
  QoQ % 10.15% -43.80% 37.87% 32.09% -7.44% -4.13% -
  Horiz. % 100.04% 90.82% 161.60% 117.21% 88.74% 95.87% 100.00%
Total Cost 28,714 36,859 26,322 32,147 29,551 36,966 24,516 11.08%
  QoQ % -22.10% 40.03% -18.12% 8.78% -20.06% 50.78% -
  Horiz. % 117.12% 150.35% 107.37% 131.13% 120.54% 150.78% 100.00%
Net Worth 111,565 108,651 100,517 100,055 101,952 98,196 83,795 20.96%
  QoQ % 2.68% 8.09% 0.46% -1.86% 3.82% 17.19% -
  Horiz. % 133.14% 129.66% 119.96% 119.40% 121.67% 117.19% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,094 - - - 4,189 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 89.29% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 111,565 108,651 100,517 100,055 101,952 98,196 83,795 20.96%
  QoQ % 2.68% 8.09% 0.46% -1.86% 3.82% 17.19% -
  Horiz. % 133.14% 129.66% 119.96% 119.40% 121.67% 117.19% 100.00%
NOSH 41,784 41,789 41,882 41,864 41,783 41,785 41,897 -0.18%
  QoQ % -0.01% -0.22% 0.04% 0.19% -0.00% -0.27% -
  Horiz. % 99.73% 99.74% 99.96% 99.92% 99.73% 99.73% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.98 % 18.99 % 1.33 % 2.98 % 11.26 % 18.77 % 2.53 % 149.03%
  QoQ % -47.45% 1,327.82% -55.37% -73.53% -40.01% 641.90% -
  Horiz. % 394.47% 750.59% 52.57% 117.79% 445.06% 741.90% 100.00%
ROE 2.85 % 7.95 % 0.35 % 0.99 % 3.68 % 8.70 % 0.76 % 140.79%
  QoQ % -64.15% 2,171.43% -64.65% -73.10% -57.70% 1,044.74% -
  Horiz. % 375.00% 1,046.05% 46.05% 130.26% 484.21% 1,144.74% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 76.34 108.88 63.70 79.15 79.69 108.91 60.03 17.33%
  QoQ % -29.89% 70.93% -19.52% -0.68% -26.83% 81.43% -
  Horiz. % 127.17% 181.38% 106.11% 131.85% 132.75% 181.43% 100.00%
EPS 7.62 20.68 0.85 2.36 8.97 20.44 1.52 192.06%
  QoQ % -63.15% 2,332.94% -63.98% -73.69% -56.12% 1,244.74% -
  Horiz. % 501.32% 1,360.53% 55.92% 155.26% 590.13% 1,344.74% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6700 2.6000 2.4000 2.3900 2.4400 2.3500 2.0000 21.18%
  QoQ % 2.69% 8.33% 0.42% -2.05% 3.83% 17.50% -
  Horiz. % 133.50% 130.00% 120.00% 119.50% 122.00% 117.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.71 19.56 11.47 14.24 14.31 19.56 10.81 17.12%
  QoQ % -29.91% 70.53% -19.45% -0.49% -26.84% 80.94% -
  Horiz. % 126.83% 180.94% 106.11% 131.73% 132.38% 180.94% 100.00%
EPS 1.37 3.71 0.15 0.42 1.61 3.67 0.27 194.41%
  QoQ % -63.07% 2,373.33% -64.29% -73.91% -56.13% 1,259.26% -
  Horiz. % 507.41% 1,374.07% 55.56% 155.56% 596.30% 1,359.26% 100.00%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4795 0.4670 0.4321 0.4301 0.4382 0.4221 0.3602 20.95%
  QoQ % 2.68% 8.08% 0.47% -1.85% 3.81% 17.18% -
  Horiz. % 133.12% 129.65% 119.96% 119.41% 121.65% 117.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.6500 1.4700 1.6200 1.8900 1.7600 1.5500 1.1700 -
P/RPS 0.00 0.00 0.00 2.39 2.21 1.42 1.95 -
  QoQ % 0.00% 0.00% 0.00% 8.14% 55.63% -27.18% -
  Horiz. % 0.00% 0.00% 0.00% 122.56% 113.33% 72.82% 100.00%
P/EPS 0.00 0.00 0.00 80.08 19.62 7.58 77.08 -
  QoQ % 0.00% 0.00% 0.00% 308.15% 158.84% -90.17% -
  Horiz. % 0.00% 0.00% 0.00% 103.89% 25.45% 9.83% 100.00%
EY 0.00 0.00 0.00 1.25 5.10 13.19 1.30 -
  QoQ % 0.00% 0.00% 0.00% -75.49% -61.33% 914.62% -
  Horiz. % 0.00% 0.00% 0.00% 96.15% 392.31% 1,014.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.74 0.61 0.79 0.72 0.66 0.59 25.47%
  QoQ % 12.16% 21.31% -22.78% 9.72% 9.09% 11.86% -
  Horiz. % 140.68% 125.42% 103.39% 133.90% 122.03% 111.86% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 19/08/11 26/05/11 24/02/11 24/11/10 26/08/10 -
Price 1.6400 1.6600 1.4800 1.6600 1.5400 1.6500 1.4800 -
P/RPS 0.00 0.00 0.00 2.10 1.93 1.52 2.47 -
  QoQ % 0.00% 0.00% 0.00% 8.81% 26.97% -38.46% -
  Horiz. % 0.00% 0.00% 0.00% 85.02% 78.14% 61.54% 100.00%
P/EPS 0.00 0.00 0.00 70.34 17.17 8.07 97.50 -
  QoQ % 0.00% 0.00% 0.00% 309.67% 112.76% -91.72% -
  Horiz. % 0.00% 0.00% 0.00% 72.14% 17.61% 8.28% 100.00%
EY 0.00 0.00 0.00 1.42 5.82 12.39 1.03 -
  QoQ % 0.00% 0.00% 0.00% -75.60% -53.03% 1,102.91% -
  Horiz. % 0.00% 0.00% 0.00% 137.86% 565.05% 1,202.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.83 0.55 0.69 0.63 0.70 0.74 7.06%
  QoQ % -1.20% 50.91% -20.29% 9.52% -10.00% -5.41% -
  Horiz. % 110.81% 112.16% 74.32% 93.24% 85.14% 94.59% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers