Highlights

[ASIABRN] YoY Annualized Quarter Result on 2019-03-31 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 02-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     6.49%    YoY -     127.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 158,299 150,588 165,551 241,821 334,006 320,464 188,875 -2.90%
  YoY % 5.12% -9.04% -31.54% -27.60% 4.23% 69.67% -
  Horiz. % 83.81% 79.73% 87.65% 128.03% 176.84% 169.67% 100.00%
PBT 7,191 -17,998 -50,343 -45,208 6,552 42,579 23,305 -17.79%
  YoY % 139.95% 64.25% -11.36% -789.99% -84.61% 82.70% -
  Horiz. % 30.86% -77.23% -216.02% -193.98% 28.11% 182.70% 100.00%
Tax -1,855 -1,198 -8,151 -14 -4,938 -11,767 -6,107 -18.00%
  YoY % -54.84% 85.30% -58,121.43% 99.72% 58.04% -92.68% -
  Horiz. % 30.37% 19.62% 133.47% 0.23% 80.86% 192.68% 100.00%
NP 5,336 -19,196 -58,494 -45,222 1,614 30,812 17,198 -17.71%
  YoY % 127.80% 67.18% -29.35% -2,901.86% -94.76% 79.16% -
  Horiz. % 31.03% -111.62% -340.12% -262.95% 9.38% 179.16% 100.00%
NP to SH 5,336 -19,196 -58,494 -45,222 1,614 30,812 17,198 -17.71%
  YoY % 127.80% 67.18% -29.35% -2,901.86% -94.76% 79.16% -
  Horiz. % 31.03% -111.62% -340.12% -262.95% 9.38% 179.16% 100.00%
Tax Rate 25.80 % - % - % - % 75.37 % 27.64 % 26.20 % -0.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 172.68% 5.50% -
  Horiz. % 98.47% 0.00% 0.00% 0.00% 287.67% 105.50% 100.00%
Total Cost 152,963 169,784 224,045 287,043 332,392 289,652 171,677 -1.90%
  YoY % -9.91% -24.22% -21.95% -13.64% 14.76% 68.72% -
  Horiz. % 89.10% 98.90% 130.50% 167.20% 193.61% 168.72% 100.00%
Net Worth 83,380 144,241 136,087 194,626 240,517 238,104 138,476 -8.10%
  YoY % -42.19% 5.99% -30.08% -19.08% 1.01% 71.95% -
  Horiz. % 60.21% 104.16% 98.28% 140.55% 173.69% 171.95% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 83,380 144,241 136,087 194,626 240,517 238,104 138,476 -8.10%
  YoY % -42.19% 5.99% -30.08% -19.08% 1.01% 71.95% -
  Horiz. % 60.21% 104.16% 98.28% 140.55% 173.69% 171.95% 100.00%
NOSH 102,938 116,323 79,120 79,116 79,117 77,558 51,863 12.10%
  YoY % -11.51% 47.02% 0.01% -0.00% 2.01% 49.54% -
  Horiz. % 198.48% 224.29% 152.56% 152.55% 152.55% 149.54% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.37 % -12.75 % -35.33 % -18.70 % 0.48 % 9.61 % 9.11 % -15.27%
  YoY % 126.43% 63.91% -88.93% -3,995.83% -95.01% 5.49% -
  Horiz. % 36.99% -139.96% -387.82% -205.27% 5.27% 105.49% 100.00%
ROE 6.40 % -13.31 % -42.98 % -23.24 % 0.67 % 12.94 % 12.42 % -10.46%
  YoY % 148.08% 69.03% -84.94% -3,568.66% -94.82% 4.19% -
  Horiz. % 51.53% -107.17% -346.05% -187.12% 5.39% 104.19% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 153.78 129.46 209.24 305.65 422.16 413.19 364.18 -13.38%
  YoY % 18.79% -38.13% -31.54% -27.60% 2.17% 13.46% -
  Horiz. % 42.23% 35.55% 57.46% 83.93% 115.92% 113.46% 100.00%
EPS 3.80 -23.77 -73.93 -57.16 2.04 39.73 33.16 -30.29%
  YoY % 115.99% 67.85% -29.34% -2,901.96% -94.87% 19.81% -
  Horiz. % 11.46% -71.68% -222.95% -172.38% 6.15% 119.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8100 1.2400 1.7200 2.4600 3.0400 3.0700 2.6700 -18.02%
  YoY % -34.68% -27.91% -30.08% -19.08% -0.98% 14.98% -
  Horiz. % 30.34% 46.44% 64.42% 92.13% 113.86% 114.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 68.04 64.73 71.16 103.94 143.57 137.75 81.19 -2.90%
  YoY % 5.11% -9.04% -31.54% -27.60% 4.23% 69.66% -
  Horiz. % 83.80% 79.73% 87.65% 128.02% 176.83% 169.66% 100.00%
EPS 2.29 -8.25 -25.14 -19.44 0.69 13.24 7.39 -17.73%
  YoY % 127.76% 67.18% -29.32% -2,917.39% -94.79% 79.16% -
  Horiz. % 30.99% -111.64% -340.19% -263.06% 9.34% 179.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3584 0.6200 0.5850 0.8366 1.0338 1.0235 0.5952 -8.10%
  YoY % -42.19% 5.98% -30.07% -19.08% 1.01% 71.96% -
  Horiz. % 60.22% 104.17% 98.29% 140.56% 173.69% 171.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4800 0.8800 1.0200 1.1900 2.5900 4.0100 2.6300 -
P/RPS 0.31 0.68 0.49 0.39 0.61 0.97 0.72 -13.10%
  YoY % -54.41% 38.78% 25.64% -36.07% -37.11% 34.72% -
  Horiz. % 43.06% 94.44% 68.06% 54.17% 84.72% 134.72% 100.00%
P/EPS 9.26 -5.33 -1.38 -2.08 126.96 10.09 7.93 2.62%
  YoY % 273.73% -286.23% 33.65% -101.64% 1,158.28% 27.24% -
  Horiz. % 116.77% -67.21% -17.40% -26.23% 1,601.01% 127.24% 100.00%
EY 10.80 -18.75 -72.48 -48.03 0.79 9.91 12.61 -2.55%
  YoY % 157.60% 74.13% -50.91% -6,179.75% -92.03% -21.41% -
  Horiz. % 85.65% -148.69% -574.78% -380.89% 6.26% 78.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.71 0.59 0.48 0.85 1.31 0.99 -8.26%
  YoY % -16.90% 20.34% 22.92% -43.53% -35.11% 32.32% -
  Horiz. % 59.60% 71.72% 59.60% 48.48% 85.86% 132.32% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/07/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 31/05/13 -
Price 0.5250 0.8300 0.9000 1.1800 2.1100 3.9900 3.5000 -
P/RPS 0.34 0.64 0.43 0.39 0.50 0.97 0.96 -15.88%
  YoY % -46.87% 48.84% 10.26% -22.00% -48.45% 1.04% -
  Horiz. % 35.42% 66.67% 44.79% 40.62% 52.08% 101.04% 100.00%
P/EPS 10.13 -5.03 -1.22 -2.06 103.43 10.04 10.55 -0.67%
  YoY % 301.39% -312.30% 40.78% -101.99% 930.18% -4.83% -
  Horiz. % 96.02% -47.68% -11.56% -19.53% 980.38% 95.17% 100.00%
EY 9.87 -19.88 -82.14 -48.44 0.97 9.96 9.47 0.69%
  YoY % 149.65% 75.80% -69.57% -5,093.81% -90.26% 5.17% -
  Horiz. % 104.22% -209.93% -867.37% -511.51% 10.24% 105.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.67 0.52 0.48 0.69 1.30 1.31 -11.02%
  YoY % -2.99% 28.85% 8.33% -30.43% -46.92% -0.76% -
  Horiz. % 49.62% 51.15% 39.69% 36.64% 52.67% 99.24% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers