Highlights

[ASIABRN] YoY Quarter Result on 2017-06-30 [#1]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     107.69%    YoY -     127.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 39,713 44,179 41,156 58,034 79,657 69,993 21,191 11.03%
  YoY % -10.11% 7.35% -29.08% -27.15% 13.81% 230.30% -
  Horiz. % 187.41% 208.48% 194.21% 273.86% 375.90% 330.30% 100.00%
PBT 2,032 2,528 -2,876 -12,833 10,078 13,738 773 17.47%
  YoY % -19.62% 187.90% 77.59% -227.34% -26.64% 1,677.23% -
  Horiz. % 262.87% 327.04% -372.06% -1,660.16% 1,303.75% 1,777.23% 100.00%
Tax 0 -708 -3,847 3,694 -2,827 -2,404 -491 -
  YoY % 0.00% 81.60% -204.14% 230.67% -17.60% -389.61% -
  Horiz. % -0.00% 144.20% 783.50% -752.34% 575.76% 489.61% 100.00%
NP 2,032 1,820 -6,723 -9,139 7,251 11,334 282 38.96%
  YoY % 11.65% 127.07% 26.44% -226.04% -36.02% 3,919.15% -
  Horiz. % 720.57% 645.39% -2,384.04% -3,240.78% 2,571.28% 4,019.15% 100.00%
NP to SH 1,453 1,820 -6,723 -9,139 7,251 11,334 282 31.41%
  YoY % -20.16% 127.07% 26.44% -226.04% -36.02% 3,919.15% -
  Horiz. % 515.25% 645.39% -2,384.04% -3,240.78% 2,571.28% 4,019.15% 100.00%
Tax Rate - % 28.01 % - % - % 28.05 % 17.50 % 63.52 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 60.29% -72.45% -
  Horiz. % 0.00% 44.10% 0.00% 0.00% 44.16% 27.55% 100.00%
Total Cost 37,681 42,359 47,879 67,173 72,406 58,659 20,909 10.31%
  YoY % -11.04% -11.53% -28.72% -7.23% 23.44% 180.54% -
  Horiz. % 180.21% 202.59% 228.99% 321.26% 346.29% 280.54% 100.00%
Net Worth 146,567 137,686 188,244 231,046 250,143 208,458 112,799 4.46%
  YoY % 6.45% -26.86% -18.53% -7.63% 20.00% 84.80% -
  Horiz. % 129.94% 122.06% 166.88% 204.83% 221.76% 184.80% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 146,567 137,686 188,244 231,046 250,143 208,458 112,799 4.46%
  YoY % 6.45% -26.86% -18.53% -7.63% 20.00% 84.80% -
  Horiz. % 129.94% 122.06% 166.88% 204.83% 221.76% 184.80% 100.00%
NOSH 116,323 79,130 79,094 79,125 79,159 72,887 42,089 18.45%
  YoY % 47.00% 0.05% -0.04% -0.04% 8.60% 73.17% -
  Horiz. % 276.37% 188.00% 187.92% 187.99% 188.07% 173.17% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.12 % 4.12 % -16.34 % -15.75 % 9.10 % 16.19 % 1.33 % 25.18%
  YoY % 24.27% 125.21% -3.75% -273.08% -43.79% 1,117.29% -
  Horiz. % 384.96% 309.77% -1,228.57% -1,184.21% 684.21% 1,217.29% 100.00%
ROE 0.99 % 1.32 % -3.57 % -3.96 % 2.90 % 5.44 % 0.25 % 25.77%
  YoY % -25.00% 136.97% 9.85% -236.55% -46.69% 2,076.00% -
  Horiz. % 396.00% 528.00% -1,428.00% -1,584.00% 1,160.00% 2,176.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.14 55.83 52.03 73.34 100.63 96.03 50.35 -6.27%
  YoY % -38.85% 7.30% -29.06% -27.12% 4.79% 90.72% -
  Horiz. % 67.81% 110.88% 103.34% 145.66% 199.86% 190.72% 100.00%
EPS 1.25 2.30 -8.50 -11.55 9.16 15.55 0.67 10.95%
  YoY % -45.65% 127.06% 26.41% -226.09% -41.09% 2,220.90% -
  Horiz. % 186.57% 343.28% -1,268.66% -1,723.88% 1,367.16% 2,320.90% 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 1.2600 1.7400 2.3800 2.9200 3.1600 2.8600 2.6800 -11.81%
  YoY % -27.59% -26.89% -18.49% -7.59% 10.49% 6.72% -
  Horiz. % 47.01% 64.93% 88.81% 108.96% 117.91% 106.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.07 18.99 17.69 24.95 34.24 30.09 9.11 11.03%
  YoY % -10.11% 7.35% -29.10% -27.13% 13.79% 230.30% -
  Horiz. % 187.38% 208.45% 194.18% 273.87% 375.85% 330.30% 100.00%
EPS 0.62 0.78 -2.89 -3.93 3.12 4.87 0.12 31.47%
  YoY % -20.51% 126.99% 26.46% -225.96% -35.93% 3,958.33% -
  Horiz. % 516.67% 650.00% -2,408.33% -3,275.00% 2,600.00% 4,058.33% 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 0.6300 0.5918 0.8091 0.9931 1.0752 0.8960 0.4849 4.46%
  YoY % 6.45% -26.86% -18.53% -7.64% 20.00% 84.78% -
  Horiz. % 129.92% 122.05% 166.86% 204.81% 221.74% 184.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8250 0.8600 1.0600 1.7900 3.9000 3.3400 1.6000 -
P/RPS 2.42 1.54 2.04 2.44 3.88 3.48 3.18 -4.45%
  YoY % 57.14% -24.51% -16.39% -37.11% 11.49% 9.43% -
  Horiz. % 76.10% 48.43% 64.15% 76.73% 122.01% 109.43% 100.00%
P/EPS 66.05 37.39 -12.47 -15.50 42.58 21.48 238.81 -19.27%
  YoY % 76.65% 399.84% 19.55% -136.40% 98.23% -91.01% -
  Horiz. % 27.66% 15.66% -5.22% -6.49% 17.83% 8.99% 100.00%
EY 1.51 2.67 -8.02 -6.45 2.35 4.66 0.42 23.76%
  YoY % -43.45% 133.29% -24.34% -374.47% -49.57% 1,009.52% -
  Horiz. % 359.52% 635.71% -1,909.52% -1,535.71% 559.52% 1,109.52% 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 0.49 0.45 0.61 1.23 1.17 0.60 1.34%
  YoY % 32.65% 8.89% -26.23% -50.41% 5.13% 95.00% -
  Horiz. % 108.33% 81.67% 75.00% 101.67% 205.00% 195.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 26/08/16 18/08/15 26/08/14 15/08/13 30/08/12 -
Price 0.7000 0.9400 1.0100 1.6200 3.7500 3.6100 2.7800 -
P/RPS 2.05 1.68 1.94 2.21 3.73 3.76 5.52 -15.21%
  YoY % 22.02% -13.40% -12.22% -40.75% -0.80% -31.88% -
  Horiz. % 37.14% 30.43% 35.14% 40.04% 67.57% 68.12% 100.00%
P/EPS 56.04 40.87 -11.88 -14.03 40.94 23.22 414.93 -28.36%
  YoY % 37.12% 444.02% 15.32% -134.27% 76.31% -94.40% -
  Horiz. % 13.51% 9.85% -2.86% -3.38% 9.87% 5.60% 100.00%
EY 1.78 2.45 -8.42 -7.13 2.44 4.31 0.24 39.63%
  YoY % -27.35% 129.10% -18.09% -392.21% -43.39% 1,695.83% -
  Horiz. % 741.67% 1,020.83% -3,508.33% -2,970.83% 1,016.67% 1,795.83% 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 0.56 0.54 0.42 0.55 1.19 1.26 1.04 -9.80%
  YoY % 3.70% 28.57% -23.64% -53.78% -5.56% 21.15% -
  Horiz. % 53.85% 51.92% 40.38% 52.88% 114.42% 121.15% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers