Highlights

[ASIABRN] QoQ Quarter Result on 2013-03-31 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     473.28%    YoY -     320.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 83,692 90,114 69,993 81,865 48,279 37,540 21,191 149.23%
  QoQ % -7.13% 28.75% -14.50% 69.57% 28.61% 77.15% -
  Horiz. % 394.94% 425.25% 330.30% 386.32% 227.83% 177.15% 100.00%
PBT 12,075 7,920 13,738 13,635 2,000 6,898 773 521.77%
  QoQ % 52.46% -42.35% 0.76% 581.75% -71.01% 792.37% -
  Horiz. % 1,562.10% 1,024.58% 1,777.23% 1,763.91% 258.73% 892.37% 100.00%
Tax -5,269 -2,937 -2,404 -3,293 -196 -2,127 -491 384.42%
  QoQ % -79.40% -22.17% 27.00% -1,580.10% 90.79% -333.20% -
  Horiz. % 1,073.12% 598.17% 489.61% 670.67% 39.92% 433.20% 100.00%
NP 6,806 4,983 11,334 10,342 1,804 4,771 282 730.32%
  QoQ % 36.58% -56.03% 9.59% 473.28% -62.19% 1,591.84% -
  Horiz. % 2,413.48% 1,767.02% 4,019.15% 3,667.38% 639.72% 1,691.84% 100.00%
NP to SH 6,806 4,983 11,334 10,342 1,804 4,771 282 730.32%
  QoQ % 36.58% -56.03% 9.59% 473.28% -62.19% 1,591.84% -
  Horiz. % 2,413.48% 1,767.02% 4,019.15% 3,667.38% 639.72% 1,691.84% 100.00%
Tax Rate 43.64 % 37.08 % 17.50 % 24.15 % 9.80 % 30.84 % 63.52 % -22.09%
  QoQ % 17.69% 111.89% -27.54% 146.43% -68.22% -51.45% -
  Horiz. % 68.70% 58.38% 27.55% 38.02% 15.43% 48.55% 100.00%
Total Cost 76,886 85,131 58,659 71,523 46,475 32,769 20,909 137.67%
  QoQ % -9.69% 45.13% -17.99% 53.90% 41.83% 56.72% -
  Horiz. % 367.72% 407.15% 280.54% 342.07% 222.27% 156.72% 100.00%
Net Worth 228,922 221,804 208,458 138,481 183,286 116,977 112,799 60.09%
  QoQ % 3.21% 6.40% 50.53% -24.45% 56.69% 3.70% -
  Horiz. % 202.95% 196.63% 184.80% 122.77% 162.49% 103.70% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 228,922 221,804 208,458 138,481 183,286 116,977 112,799 60.09%
  QoQ % 3.21% 6.40% 50.53% -24.45% 56.69% 3.70% -
  Horiz. % 202.95% 196.63% 184.80% 122.77% 162.49% 103.70% 100.00%
NOSH 77,078 75,960 72,887 51,865 72,160 41,777 42,089 49.52%
  QoQ % 1.47% 4.22% 40.53% -28.12% 72.72% -0.74% -
  Horiz. % 183.13% 180.47% 173.17% 123.23% 171.44% 99.26% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.13 % 5.53 % 16.19 % 12.63 % 3.74 % 12.71 % 1.33 % 233.22%
  QoQ % 47.02% -65.84% 28.19% 237.70% -70.57% 855.64% -
  Horiz. % 611.28% 415.79% 1,217.29% 949.62% 281.20% 955.64% 100.00%
ROE 2.97 % 2.25 % 5.44 % 7.47 % 0.98 % 4.08 % 0.25 % 418.31%
  QoQ % 32.00% -58.64% -27.18% 662.24% -75.98% 1,532.00% -
  Horiz. % 1,188.00% 900.00% 2,176.00% 2,988.00% 392.00% 1,632.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.58 118.63 96.03 157.84 66.91 89.86 50.35 66.68%
  QoQ % -8.47% 23.53% -39.16% 135.90% -25.54% 78.47% -
  Horiz. % 215.65% 235.61% 190.72% 313.49% 132.89% 178.47% 100.00%
EPS 8.83 6.56 15.55 19.94 2.50 11.42 0.67 455.33%
  QoQ % 34.60% -57.81% -22.02% 697.60% -78.11% 1,604.48% -
  Horiz. % 1,317.91% 979.10% 2,320.90% 2,976.12% 373.13% 1,704.48% 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 2.9700 2.9200 2.8600 2.6700 2.5400 2.8000 2.6800 7.07%
  QoQ % 1.71% 2.10% 7.12% 5.12% -9.29% 4.48% -
  Horiz. % 110.82% 108.96% 106.72% 99.63% 94.78% 104.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.97 38.73 30.09 35.19 20.75 16.14 9.11 149.19%
  QoQ % -7.13% 28.71% -14.49% 69.59% 28.56% 77.17% -
  Horiz. % 394.84% 425.14% 330.30% 386.28% 227.77% 177.17% 100.00%
EPS 2.93 2.14 4.87 4.45 0.78 2.05 0.12 736.75%
  QoQ % 36.92% -56.06% 9.44% 470.51% -61.95% 1,608.33% -
  Horiz. % 2,441.67% 1,783.33% 4,058.33% 3,708.33% 650.00% 1,708.33% 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 0.9840 0.9534 0.8960 0.5952 0.7878 0.5028 0.4849 60.08%
  QoQ % 3.21% 6.41% 50.54% -24.45% 56.68% 3.69% -
  Horiz. % 202.93% 196.62% 184.78% 122.75% 162.47% 103.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.0000 3.6000 3.3400 2.6300 2.5000 2.7800 1.6000 -
P/RPS 3.68 3.03 3.48 1.67 3.74 3.09 3.18 10.20%
  QoQ % 21.45% -12.93% 108.38% -55.35% 21.04% -2.83% -
  Horiz. % 115.72% 95.28% 109.43% 52.52% 117.61% 97.17% 100.00%
P/EPS 45.30 54.88 21.48 13.19 100.00 24.34 238.81 -66.89%
  QoQ % -17.46% 155.49% 62.85% -86.81% 310.85% -89.81% -
  Horiz. % 18.97% 22.98% 8.99% 5.52% 41.87% 10.19% 100.00%
EY 2.21 1.82 4.66 7.58 1.00 4.11 0.42 201.61%
  QoQ % 21.43% -60.94% -38.52% 658.00% -75.67% 878.57% -
  Horiz. % 526.19% 433.33% 1,109.52% 1,804.76% 238.10% 978.57% 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 1.35 1.23 1.17 0.99 0.98 0.99 0.60 71.45%
  QoQ % 9.76% 5.13% 18.18% 1.02% -1.01% 65.00% -
  Horiz. % 225.00% 205.00% 195.00% 165.00% 163.33% 165.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 -
Price 3.6700 3.9700 3.6100 3.5000 2.6000 2.5000 2.7800 -
P/RPS 3.38 3.35 3.76 2.22 3.89 2.78 5.52 -27.83%
  QoQ % 0.90% -10.90% 69.37% -42.93% 39.93% -49.64% -
  Horiz. % 61.23% 60.69% 68.12% 40.22% 70.47% 50.36% 100.00%
P/EPS 41.56 60.52 23.22 17.55 104.00 21.89 414.93 -78.34%
  QoQ % -31.33% 160.64% 32.31% -83.12% 375.10% -94.72% -
  Horiz. % 10.02% 14.59% 5.60% 4.23% 25.06% 5.28% 100.00%
EY 2.41 1.65 4.31 5.70 0.96 4.57 0.24 363.50%
  QoQ % 46.06% -61.72% -24.39% 493.75% -78.99% 1,804.17% -
  Horiz. % 1,004.17% 687.50% 1,795.83% 2,375.00% 400.00% 1,904.17% 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 1.24 1.36 1.26 1.31 1.02 0.89 1.04 12.41%
  QoQ % -8.82% 7.94% -3.82% 28.43% 14.61% -14.42% -
  Horiz. % 119.23% 130.77% 121.15% 125.96% 98.08% 85.58% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers