Highlights

[ASIABRN] YoY Quarter Result on 2011-06-30 [#1]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 19-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -63.97%    YoY -     -44.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Revenue 79,657 69,993 21,191 26,677 44,084 47,628 36,591 12.21%
  YoY % 13.81% 230.30% -20.56% -39.49% -7.44% 30.16% -
  Horiz. % 217.70% 191.28% 57.91% 72.91% 120.48% 130.16% 100.00%
PBT 10,078 13,738 773 628 9,701 9,133 4,424 12.97%
  YoY % -26.64% 1,677.23% 23.09% -93.53% 6.22% 106.44% -
  Horiz. % 227.80% 310.53% 17.47% 14.20% 219.28% 206.44% 100.00%
Tax -2,827 -2,404 -491 -273 -2,611 -2,728 -1,399 10.98%
  YoY % -17.60% -389.61% -79.85% 89.54% 4.29% -95.00% -
  Horiz. % 202.07% 171.84% 35.10% 19.51% 186.63% 195.00% 100.00%
NP 7,251 11,334 282 355 7,090 6,405 3,025 13.82%
  YoY % -36.02% 3,919.15% -20.56% -94.99% 10.69% 111.74% -
  Horiz. % 239.70% 374.68% 9.32% 11.74% 234.38% 211.74% 100.00%
NP to SH 7,251 11,334 282 356 7,090 6,405 3,025 13.82%
  YoY % -36.02% 3,919.15% -20.79% -94.98% 10.69% 111.74% -
  Horiz. % 239.70% 374.68% 9.32% 11.77% 234.38% 211.74% 100.00%
Tax Rate 28.05 % 17.50 % 63.52 % 43.47 % 26.91 % 29.87 % 31.62 % -1.76%
  YoY % 60.29% -72.45% 46.12% 61.54% -9.91% -5.53% -
  Horiz. % 88.71% 55.34% 200.89% 137.48% 85.10% 94.47% 100.00%
Total Cost 72,406 58,659 20,909 26,322 36,994 41,223 33,566 12.06%
  YoY % 23.44% 180.54% -20.56% -28.85% -10.26% 22.81% -
  Horiz. % 215.71% 174.76% 62.29% 78.42% 110.21% 122.81% 100.00%
Net Worth 250,143 208,458 112,799 100,517 87,350 80,662 71,012 20.50%
  YoY % 20.00% 84.80% 12.22% 15.07% 8.29% 13.59% -
  Horiz. % 352.25% 293.55% 158.85% 141.55% 123.01% 113.59% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 2,094 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 588.24 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 250,143 208,458 112,799 100,517 87,350 80,662 71,012 20.50%
  YoY % 20.00% 84.80% 12.22% 15.07% 8.29% 13.59% -
  Horiz. % 352.25% 293.55% 158.85% 141.55% 123.01% 113.59% 100.00%
NOSH 79,159 72,887 42,089 41,882 41,794 41,794 41,771 9.93%
  YoY % 8.60% 73.17% 0.49% 0.21% 0.00% 0.05% -
  Horiz. % 189.50% 174.49% 100.76% 100.26% 100.05% 100.05% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.10 % 16.19 % 1.33 % 1.33 % 16.08 % 13.45 % 8.27 % 1.43%
  YoY % -43.79% 1,117.29% 0.00% -91.73% 19.55% 62.64% -
  Horiz. % 110.04% 195.77% 16.08% 16.08% 194.44% 162.64% 100.00%
ROE 2.90 % 5.44 % 0.25 % 0.35 % 8.12 % 7.94 % 4.26 % -5.54%
  YoY % -46.69% 2,076.00% -28.57% -95.69% 2.27% 86.38% -
  Horiz. % 68.08% 127.70% 5.87% 8.22% 190.61% 186.38% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 100.63 96.03 50.35 63.70 105.48 113.96 87.60 2.07%
  YoY % 4.79% 90.72% -20.96% -39.61% -7.44% 30.09% -
  Horiz. % 114.87% 109.62% 57.48% 72.72% 120.41% 130.09% 100.00%
EPS 9.16 15.55 0.67 0.85 16.97 15.33 7.24 3.54%
  YoY % -41.09% 2,220.90% -21.18% -94.99% 10.70% 111.74% -
  Horiz. % 126.52% 214.78% 9.25% 11.74% 234.39% 211.74% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.1600 2.8600 2.6800 2.4000 2.0900 1.9300 1.7000 9.61%
  YoY % 10.49% 6.72% 11.67% 14.83% 8.29% 13.53% -
  Horiz. % 185.88% 168.24% 157.65% 141.18% 122.94% 113.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.24 30.09 9.11 11.47 18.95 20.47 15.73 12.21%
  YoY % 13.79% 230.30% -20.58% -39.47% -7.43% 30.13% -
  Horiz. % 217.67% 191.29% 57.91% 72.92% 120.47% 130.13% 100.00%
EPS 3.12 4.87 0.12 0.15 3.05 2.75 1.30 13.84%
  YoY % -35.93% 3,958.33% -20.00% -95.08% 10.91% 111.54% -
  Horiz. % 240.00% 374.62% 9.23% 11.54% 234.62% 211.54% 100.00%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0752 0.8960 0.4849 0.4321 0.3755 0.3467 0.3052 20.50%
  YoY % 20.00% 84.78% 12.22% 15.07% 8.31% 13.60% -
  Horiz. % 352.29% 293.58% 158.88% 141.58% 123.03% 113.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 -
Price 3.9000 3.3400 1.6000 1.6200 0.9600 0.7500 0.6700 -
P/RPS 3.88 3.48 3.18 0.00 0.91 0.66 0.76 27.30%
  YoY % 11.49% 9.43% 0.00% 0.00% 37.88% -13.16% -
  Horiz. % 510.53% 457.89% 418.42% 0.00% 119.74% 86.84% 100.00%
P/EPS 42.58 21.48 238.81 0.00 5.66 4.89 9.25 25.37%
  YoY % 98.23% -91.01% 0.00% 0.00% 15.75% -47.14% -
  Horiz. % 460.32% 232.22% 2,581.73% 0.00% 61.19% 52.86% 100.00%
EY 2.35 4.66 0.42 0.00 17.67 20.43 10.81 -20.23%
  YoY % -49.57% 1,009.52% 0.00% 0.00% -13.51% 88.99% -
  Horiz. % 21.74% 43.11% 3.89% 0.00% 163.46% 188.99% 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 1.23 1.17 0.60 0.61 0.46 0.39 0.39 18.54%
  YoY % 5.13% 95.00% -1.64% 32.61% 17.95% 0.00% -
  Horiz. % 315.38% 300.00% 153.85% 156.41% 117.95% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Date 26/08/14 15/08/13 30/08/12 19/08/11 25/11/09 28/11/08 22/11/07 -
Price 3.7500 3.6100 2.7800 1.4800 1.1400 0.6200 0.6200 -
P/RPS 3.73 3.76 5.52 0.00 1.08 0.54 0.71 27.84%
  YoY % -0.80% -31.88% 0.00% 0.00% 100.00% -23.94% -
  Horiz. % 525.35% 529.58% 777.46% 0.00% 152.11% 76.06% 100.00%
P/EPS 40.94 23.22 414.93 0.00 6.72 4.05 8.56 26.08%
  YoY % 76.31% -94.40% 0.00% 0.00% 65.93% -52.69% -
  Horiz. % 478.27% 271.26% 4,847.31% 0.00% 78.50% 47.31% 100.00%
EY 2.44 4.31 0.24 0.00 14.88 24.72 11.68 -20.69%
  YoY % -43.39% 1,695.83% 0.00% 0.00% -39.81% 111.64% -
  Horiz. % 20.89% 36.90% 2.05% 0.00% 127.40% 211.64% 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 1.19 1.26 1.04 0.55 0.55 0.32 0.36 19.37%
  YoY % -5.56% 21.15% 89.09% 0.00% 71.88% -11.11% -
  Horiz. % 330.56% 350.00% 288.89% 152.78% 152.78% 88.89% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers