Highlights

[ASIABRN] YoY Quarter Result on 2013-06-30 [#1]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 15-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     9.59%    YoY -     3,919.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Revenue 41,156 58,034 79,657 69,993 21,191 26,677 44,084 -1.01%
  YoY % -29.08% -27.15% 13.81% 230.30% -20.56% -39.49% -
  Horiz. % 93.36% 131.64% 180.69% 158.77% 48.07% 60.51% 100.00%
PBT -2,876 -12,833 10,078 13,738 773 628 9,701 -
  YoY % 77.59% -227.34% -26.64% 1,677.23% 23.09% -93.53% -
  Horiz. % -29.65% -132.29% 103.89% 141.61% 7.97% 6.47% 100.00%
Tax -3,847 3,694 -2,827 -2,404 -491 -273 -2,611 5.91%
  YoY % -204.14% 230.67% -17.60% -389.61% -79.85% 89.54% -
  Horiz. % 147.34% -141.48% 108.27% 92.07% 18.81% 10.46% 100.00%
NP -6,723 -9,139 7,251 11,334 282 355 7,090 -
  YoY % 26.44% -226.04% -36.02% 3,919.15% -20.56% -94.99% -
  Horiz. % -94.82% -128.90% 102.27% 159.86% 3.98% 5.01% 100.00%
NP to SH -6,723 -9,139 7,251 11,334 282 356 7,090 -
  YoY % 26.44% -226.04% -36.02% 3,919.15% -20.79% -94.98% -
  Horiz. % -94.82% -128.90% 102.27% 159.86% 3.98% 5.02% 100.00%
Tax Rate - % - % 28.05 % 17.50 % 63.52 % 43.47 % 26.91 % -
  YoY % 0.00% 0.00% 60.29% -72.45% 46.12% 61.54% -
  Horiz. % 0.00% 0.00% 104.24% 65.03% 236.05% 161.54% 100.00%
Total Cost 47,879 67,173 72,406 58,659 20,909 26,322 36,994 3.89%
  YoY % -28.72% -7.23% 23.44% 180.54% -20.56% -28.85% -
  Horiz. % 129.42% 181.58% 195.72% 158.56% 56.52% 71.15% 100.00%
Net Worth 188,244 231,046 250,143 208,458 112,799 100,517 87,350 12.04%
  YoY % -18.53% -7.63% 20.00% 84.80% 12.22% 15.07% -
  Horiz. % 215.50% 264.50% 286.37% 238.65% 129.13% 115.07% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Div - - - - - 2,094 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Net Worth 188,244 231,046 250,143 208,458 112,799 100,517 87,350 12.04%
  YoY % -18.53% -7.63% 20.00% 84.80% 12.22% 15.07% -
  Horiz. % 215.50% 264.50% 286.37% 238.65% 129.13% 115.07% 100.00%
NOSH 79,094 79,125 79,159 72,887 42,089 41,882 41,794 9.91%
  YoY % -0.04% -0.04% 8.60% 73.17% 0.49% 0.21% -
  Horiz. % 189.24% 189.32% 189.40% 174.39% 100.71% 100.21% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
NP Margin -16.34 % -15.75 % 9.10 % 16.19 % 1.33 % 1.33 % 16.08 % -
  YoY % -3.75% -273.08% -43.79% 1,117.29% 0.00% -91.73% -
  Horiz. % -101.62% -97.95% 56.59% 100.68% 8.27% 8.27% 100.00%
ROE -3.57 % -3.96 % 2.90 % 5.44 % 0.25 % 0.35 % 8.12 % -
  YoY % 9.85% -236.55% -46.69% 2,076.00% -28.57% -95.69% -
  Horiz. % -43.97% -48.77% 35.71% 67.00% 3.08% 4.31% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 52.03 73.34 100.63 96.03 50.35 63.70 105.48 -9.94%
  YoY % -29.06% -27.12% 4.79% 90.72% -20.96% -39.61% -
  Horiz. % 49.33% 69.53% 95.40% 91.04% 47.73% 60.39% 100.00%
EPS -8.50 -11.55 9.16 15.55 0.67 0.85 16.97 -
  YoY % 26.41% -226.09% -41.09% 2,220.90% -21.18% -94.99% -
  Horiz. % -50.09% -68.06% 53.98% 91.63% 3.95% 5.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3800 2.9200 3.1600 2.8600 2.6800 2.4000 2.0900 1.94%
  YoY % -18.49% -7.59% 10.49% 6.72% 11.67% 14.83% -
  Horiz. % 113.88% 139.71% 151.20% 136.84% 128.23% 114.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 17.69 24.95 34.24 30.09 9.11 11.47 18.95 -1.01%
  YoY % -29.10% -27.13% 13.79% 230.30% -20.58% -39.47% -
  Horiz. % 93.35% 131.66% 180.69% 158.79% 48.07% 60.53% 100.00%
EPS -2.89 -3.93 3.12 4.87 0.12 0.15 3.05 -
  YoY % 26.46% -225.96% -35.93% 3,958.33% -20.00% -95.08% -
  Horiz. % -94.75% -128.85% 102.30% 159.67% 3.93% 4.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8091 0.9931 1.0752 0.8960 0.4849 0.4321 0.3755 12.04%
  YoY % -18.53% -7.64% 20.00% 84.78% 12.22% 15.07% -
  Horiz. % 215.47% 264.47% 286.34% 238.62% 129.13% 115.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 -
Price 1.0600 1.7900 3.9000 3.3400 1.6000 1.6200 0.9600 -
P/RPS 2.04 2.44 3.88 3.48 3.18 0.00 0.91 12.70%
  YoY % -16.39% -37.11% 11.49% 9.43% 0.00% 0.00% -
  Horiz. % 224.18% 268.13% 426.37% 382.42% 349.45% 0.00% 100.00%
P/EPS -12.47 -15.50 42.58 21.48 238.81 0.00 5.66 -
  YoY % 19.55% -136.40% 98.23% -91.01% 0.00% 0.00% -
  Horiz. % -220.32% -273.85% 752.30% 379.51% 4,219.26% 0.00% 100.00%
EY -8.02 -6.45 2.35 4.66 0.42 0.00 17.67 -
  YoY % -24.34% -374.47% -49.57% 1,009.52% 0.00% 0.00% -
  Horiz. % -45.39% -36.50% 13.30% 26.37% 2.38% 0.00% 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 0.45 0.61 1.23 1.17 0.60 0.61 0.46 -0.32%
  YoY % -26.23% -50.41% 5.13% 95.00% -1.64% 32.61% -
  Horiz. % 97.83% 132.61% 267.39% 254.35% 130.43% 132.61% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 26/08/16 18/08/15 26/08/14 15/08/13 30/08/12 19/08/11 25/11/09 -
Price 1.0100 1.6200 3.7500 3.6100 2.7800 1.4800 1.1400 -
P/RPS 1.94 2.21 3.73 3.76 5.52 0.00 1.08 9.06%
  YoY % -12.22% -40.75% -0.80% -31.88% 0.00% 0.00% -
  Horiz. % 179.63% 204.63% 345.37% 348.15% 511.11% 0.00% 100.00%
P/EPS -11.88 -14.03 40.94 23.22 414.93 0.00 6.72 -
  YoY % 15.32% -134.27% 76.31% -94.40% 0.00% 0.00% -
  Horiz. % -176.79% -208.78% 609.23% 345.54% 6,174.55% 0.00% 100.00%
EY -8.42 -7.13 2.44 4.31 0.24 0.00 14.88 -
  YoY % -18.09% -392.21% -43.39% 1,695.83% 0.00% 0.00% -
  Horiz. % -56.59% -47.92% 16.40% 28.97% 1.61% 0.00% 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 0.42 0.55 1.19 1.26 1.04 0.55 0.55 -3.91%
  YoY % -23.64% -53.78% -5.56% 21.15% 89.09% 0.00% -
  Horiz. % 76.36% 100.00% 216.36% 229.09% 189.09% 100.00% 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.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers