Highlights

[ASIABRN] YoY Quarter Result on 2010-06-30 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -75.19%    YoY -     49.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 76,665 81,865 27,863 25,152 24,077 26,826 25,607 17.62%
  YoY % -6.35% 193.81% 10.78% 4.46% -10.25% 4.76% -
  Horiz. % 299.39% 319.70% 108.81% 98.22% 94.03% 104.76% 100.00%
PBT 8,846 13,635 2,210 870 619 -898 -369 -
  YoY % -35.12% 516.97% 154.02% 40.55% 168.93% -143.36% -
  Horiz. % -2,397.29% -3,695.12% -598.92% -235.77% -167.75% 243.36% 100.00%
Tax -1,157 -3,293 334 -234 -193 294 331 -
  YoY % 64.86% -1,085.93% 242.74% -21.24% -165.65% -11.18% -
  Horiz. % -349.55% -994.86% 100.91% -70.69% -58.31% 88.82% 100.00%
NP 7,689 10,342 2,544 636 426 -604 -38 -
  YoY % -25.65% 306.53% 300.00% 49.30% 170.53% -1,489.47% -
  Horiz. % -20,234.21% -27,215.79% -6,694.74% -1,673.68% -1,121.05% 1,589.47% 100.00%
NP to SH 7,689 10,342 2,462 636 426 -604 -38 -
  YoY % -25.65% 320.07% 287.11% 49.30% 170.53% -1,489.47% -
  Horiz. % -20,234.21% -27,215.79% -6,478.95% -1,673.68% -1,121.05% 1,589.47% 100.00%
Tax Rate 13.08 % 24.15 % -15.11 % 26.90 % 31.18 % - % - % -
  YoY % -45.84% 259.83% -156.17% -13.73% 0.00% 0.00% -
  Horiz. % 41.95% 77.45% -48.46% 86.27% 100.00% - -
Total Cost 68,976 71,523 25,319 24,516 23,651 27,430 25,645 15.77%
  YoY % -3.56% 182.49% 3.28% 3.66% -13.78% 6.96% -
  Horiz. % 268.96% 278.90% 98.73% 95.60% 92.22% 106.96% 100.00%
Net Worth 232,581 138,481 109,332 83,795 41,458 74,570 67,666 20.05%
  YoY % 67.95% 26.66% 30.47% 102.12% -44.40% 10.20% -
  Horiz. % 343.72% 204.65% 161.57% 123.84% 61.27% 110.20% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 4,189 4,145 3,142 2,083 -
  YoY % 0.00% 0.00% 0.00% 1.06% 31.95% 50.82% -
  Horiz. % 0.00% 0.00% 0.00% 201.11% 199.00% 150.82% 100.00%
Div Payout % - % - % - % 658.77 % 973.20 % - % - % -
  YoY % 0.00% 0.00% 0.00% -32.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 67.69% 100.00% - -
Equity
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 232,581 138,481 109,332 83,795 41,458 74,570 67,666 20.05%
  YoY % 67.95% 26.66% 30.47% 102.12% -44.40% 10.20% -
  Horiz. % 343.72% 204.65% 161.57% 123.84% 61.27% 110.20% 100.00%
NOSH 77,527 51,865 40,493 41,897 41,458 41,893 41,666 9.63%
  YoY % 49.48% 28.08% -3.35% 1.06% -1.04% 0.54% -
  Horiz. % 186.07% 124.48% 97.18% 100.55% 99.50% 100.54% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.03 % 12.63 % 9.13 % 2.53 % 1.77 % -2.25 % -0.15 % -
  YoY % -20.59% 38.34% 260.87% 42.94% 178.67% -1,400.00% -
  Horiz. % -6,686.67% -8,420.00% -6,086.67% -1,686.67% -1,180.00% 1,500.00% 100.00%
ROE 3.31 % 7.47 % 2.25 % 0.76 % 1.03 % -0.81 % -0.06 % -
  YoY % -55.69% 232.00% 196.05% -26.21% 227.16% -1,250.00% -
  Horiz. % -5,516.67% -12,450.00% -3,750.00% -1,266.67% -1,716.67% 1,350.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 98.89 157.84 68.81 60.03 58.08 64.03 61.46 7.29%
  YoY % -37.35% 129.39% 14.63% 3.36% -9.29% 4.18% -
  Horiz. % 160.90% 256.82% 111.96% 97.67% 94.50% 104.18% 100.00%
EPS 9.91 19.94 6.08 1.52 1.02 -1.45 -0.09 -
  YoY % -50.30% 227.96% 300.00% 49.02% 170.34% -1,511.11% -
  Horiz. % -11,011.11% -22,155.56% -6,755.56% -1,688.89% -1,133.33% 1,611.11% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 7.50 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 200.00% 150.00% 100.00%
NAPS 3.0000 2.6700 2.7000 2.0000 1.0000 1.7800 1.6240 9.51%
  YoY % 12.36% -1.11% 35.00% 100.00% -43.82% 9.61% -
  Horiz. % 184.73% 164.41% 166.26% 123.15% 61.58% 109.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,791
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.93 35.17 11.97 10.80 10.34 11.52 11.00 17.62%
  YoY % -6.37% 193.82% 10.83% 4.45% -10.24% 4.73% -
  Horiz. % 299.36% 319.73% 108.82% 98.18% 94.00% 104.73% 100.00%
EPS 3.30 4.44 1.06 0.27 0.18 -0.26 -0.02 -
  YoY % -25.68% 318.87% 292.59% 50.00% 169.23% -1,200.00% -
  Horiz. % -16,500.00% -22,200.00% -5,300.00% -1,350.00% -900.00% 1,300.00% 100.00%
DPS 0.00 0.00 0.00 1.80 1.78 1.35 0.89 -
  YoY % 0.00% 0.00% 0.00% 1.12% 31.85% 51.69% -
  Horiz. % 0.00% 0.00% 0.00% 202.25% 200.00% 151.69% 100.00%
NAPS 0.9991 0.5949 0.4697 0.3600 0.1781 0.3203 0.2907 20.05%
  YoY % 67.94% 26.66% 30.47% 102.13% -44.40% 10.18% -
  Horiz. % 343.69% 204.64% 161.58% 123.84% 61.27% 110.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.0100 2.6300 1.6000 1.1700 0.7100 0.6800 0.6400 -
P/RPS 4.06 1.67 0.00 1.95 1.22 1.06 1.04 22.33%
  YoY % 143.11% 0.00% 0.00% 59.84% 15.09% 1.92% -
  Horiz. % 390.38% 160.58% 0.00% 187.50% 117.31% 101.92% 100.00%
P/EPS 40.43 13.19 0.00 77.08 69.10 -47.16 -701.75 -
  YoY % 206.52% 0.00% 0.00% 11.55% 246.52% 93.28% -
  Horiz. % -5.76% -1.88% -0.00% -10.98% -9.85% 6.72% 100.00%
EY 2.47 7.58 0.00 1.30 1.45 -2.12 -0.14 -
  YoY % -67.41% 0.00% 0.00% -10.34% 168.40% -1,414.29% -
  Horiz. % -1,764.29% -5,414.29% -0.00% -928.57% -1,035.71% 1,514.29% 100.00%
DY 0.00 0.00 0.00 8.55 14.08 11.03 7.81 -
  YoY % 0.00% 0.00% 0.00% -39.28% 27.65% 41.23% -
  Horiz. % 0.00% 0.00% 0.00% 109.48% 180.28% 141.23% 100.00%
P/NAPS 1.34 0.99 0.60 0.59 0.71 0.38 0.39 20.04%
  YoY % 35.35% 65.00% 1.69% -16.90% 86.84% -2.56% -
  Horiz. % 343.59% 253.85% 153.85% 151.28% 182.05% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/05/14 31/05/13 30/05/12 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 3.9900 3.5000 1.5900 1.4800 0.8400 0.8000 0.6800 -
P/RPS 4.03 2.22 0.00 2.47 1.45 1.25 1.11 21.03%
  YoY % 81.53% 0.00% 0.00% 70.34% 16.00% 12.61% -
  Horiz. % 363.06% 200.00% 0.00% 222.52% 130.63% 112.61% 100.00%
P/EPS 40.23 17.55 0.00 97.50 81.75 -55.49 -745.61 -
  YoY % 129.23% 0.00% 0.00% 19.27% 247.32% 92.56% -
  Horiz. % -5.40% -2.35% -0.00% -13.08% -10.96% 7.44% 100.00%
EY 2.49 5.70 0.00 1.03 1.22 -1.80 -0.13 -
  YoY % -56.32% 0.00% 0.00% -15.57% 167.78% -1,284.62% -
  Horiz. % -1,915.38% -4,384.62% -0.00% -792.31% -938.46% 1,384.62% 100.00%
DY 0.00 0.00 0.00 6.76 11.90 9.38 7.35 -
  YoY % 0.00% 0.00% 0.00% -43.19% 26.87% 27.62% -
  Horiz. % 0.00% 0.00% 0.00% 91.97% 161.90% 127.62% 100.00%
P/NAPS 1.33 1.31 0.60 0.74 0.84 0.45 0.42 18.60%
  YoY % 1.53% 118.33% -18.92% -11.90% 86.67% 7.14% -
  Horiz. % 316.67% 311.90% 142.86% 176.19% 200.00% 107.14% 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. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. Bad Quarter Reports My Trading Adventure
4. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
5. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers