Highlights

[ASIABRN] YoY Quarter Result on 2018-09-30 [#2]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 15-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -35.79%    YoY -     144.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 35,549 35,060 34,560 69,153 92,144 90,114 37,540 -0.90%
  YoY % 1.39% 1.45% -50.02% -24.95% 2.25% 140.05% -
  Horiz. % 94.70% 93.39% 92.06% 184.21% 245.46% 240.05% 100.00%
PBT 1,251 -1,986 -5,855 -992 5,909 7,920 6,898 -24.75%
  YoY % 162.99% 66.08% -490.22% -116.79% -25.39% 14.82% -
  Horiz. % 18.14% -28.79% -84.88% -14.38% 85.66% 114.82% 100.00%
Tax -318 -115 -7,372 252 -1,555 -2,937 -2,127 -27.14%
  YoY % -176.52% 98.44% -3,025.40% 116.21% 47.05% -38.08% -
  Horiz. % 14.95% 5.41% 346.59% -11.85% 73.11% 138.08% 100.00%
NP 933 -2,101 -13,227 -740 4,354 4,983 4,771 -23.80%
  YoY % 144.41% 84.12% -1,687.43% -117.00% -12.62% 4.44% -
  Horiz. % 19.56% -44.04% -277.24% -15.51% 91.26% 104.44% 100.00%
NP to SH 933 -2,101 -13,227 -740 4,354 4,983 4,771 -23.80%
  YoY % 144.41% 84.12% -1,687.43% -117.00% -12.62% 4.44% -
  Horiz. % 19.56% -44.04% -277.24% -15.51% 91.26% 104.44% 100.00%
Tax Rate 25.42 % - % - % - % 26.32 % 37.08 % 30.84 % -3.17%
  YoY % 0.00% 0.00% 0.00% 0.00% -29.02% 20.23% -
  Horiz. % 82.43% 0.00% 0.00% 0.00% 85.34% 120.23% 100.00%
Total Cost 34,616 37,161 47,787 69,893 87,790 85,131 32,769 0.92%
  YoY % -6.85% -22.24% -31.63% -20.39% 3.12% 159.79% -
  Horiz. % 105.64% 113.40% 145.83% 213.29% 267.91% 259.79% 100.00%
Net Worth 146,567 135,854 174,830 229,085 254,115 221,804 116,977 3.83%
  YoY % 7.89% -22.29% -23.68% -9.85% 14.57% 89.61% -
  Horiz. % 125.30% 116.14% 149.46% 195.84% 217.23% 189.61% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 146,567 135,854 174,830 229,085 254,115 221,804 116,977 3.83%
  YoY % 7.89% -22.29% -23.68% -9.85% 14.57% 89.61% -
  Horiz. % 125.30% 116.14% 149.46% 195.84% 217.23% 189.61% 100.00%
NOSH 116,323 78,984 79,108 78,723 79,163 75,960 41,777 18.60%
  YoY % 47.27% -0.16% 0.49% -0.56% 4.22% 81.82% -
  Horiz. % 278.44% 189.06% 189.36% 188.43% 189.49% 181.82% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.62 % -5.99 % -38.27 % -1.07 % 4.73 % 5.53 % 12.71 % -23.13%
  YoY % 143.74% 84.35% -3,476.64% -122.62% -14.47% -56.49% -
  Horiz. % 20.61% -47.13% -301.10% -8.42% 37.21% 43.51% 100.00%
ROE 0.64 % -1.55 % -7.57 % -0.32 % 1.71 % 2.25 % 4.08 % -26.55%
  YoY % 141.29% 79.52% -2,265.62% -118.71% -24.00% -44.85% -
  Horiz. % 15.69% -37.99% -185.54% -7.84% 41.91% 55.15% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.56 44.39 43.69 87.84 116.40 118.63 89.86 -16.45%
  YoY % -31.16% 1.60% -50.26% -24.54% -1.88% 32.02% -
  Horiz. % 34.01% 49.40% 48.62% 97.75% 129.53% 132.02% 100.00%
EPS 0.80 -2.66 -16.72 -0.94 5.50 6.56 11.42 -35.78%
  YoY % 130.08% 84.09% -1,678.72% -117.09% -16.16% -42.56% -
  Horiz. % 7.01% -23.29% -146.41% -8.23% 48.16% 57.44% 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 1.7200 2.2100 2.9100 3.2100 2.9200 2.8000 -12.46%
  YoY % -26.74% -22.17% -24.05% -9.35% 9.93% 4.29% -
  Horiz. % 45.00% 61.43% 78.93% 103.93% 114.64% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,791
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.27 15.06 14.85 29.71 39.58 38.71 16.13 -0.91%
  YoY % 1.39% 1.41% -50.02% -24.94% 2.25% 139.99% -
  Horiz. % 94.67% 93.37% 92.06% 184.19% 245.38% 239.99% 100.00%
EPS 0.40 -0.90 -5.68 -0.32 1.87 2.14 2.05 -23.83%
  YoY % 144.44% 84.15% -1,675.00% -117.11% -12.62% 4.39% -
  Horiz. % 19.51% -43.90% -277.07% -15.61% 91.22% 104.39% 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 0.6296 0.5836 0.7510 0.9841 1.0916 0.9528 0.5025 3.83%
  YoY % 7.88% -22.29% -23.69% -9.85% 14.57% 89.61% -
  Horiz. % 125.29% 116.14% 149.45% 195.84% 217.23% 189.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6800 0.9800 0.9500 1.4600 3.5000 3.6000 2.7800 -
P/RPS 2.23 2.21 2.17 1.66 3.01 3.03 3.09 -5.29%
  YoY % 0.90% 1.84% 30.72% -44.85% -0.66% -1.94% -
  Horiz. % 72.17% 71.52% 70.23% 53.72% 97.41% 98.06% 100.00%
P/EPS 84.78 -36.84 -5.68 -155.32 63.64 54.88 24.34 23.11%
  YoY % 330.13% -548.59% 96.34% -344.06% 15.96% 125.47% -
  Horiz. % 348.32% -151.36% -23.34% -638.13% 261.46% 225.47% 100.00%
EY 1.18 -2.71 -17.60 -0.64 1.57 1.82 4.11 -18.77%
  YoY % 143.54% 84.60% -2,650.00% -140.76% -13.74% -55.72% -
  Horiz. % 28.71% -65.94% -428.22% -15.57% 38.20% 44.28% 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 0.54 0.57 0.43 0.50 1.09 1.23 0.99 -9.60%
  YoY % -5.26% 32.56% -14.00% -54.13% -11.38% 24.24% -
  Horiz. % 54.55% 57.58% 43.43% 50.51% 110.10% 124.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 24/11/17 28/11/16 14/12/15 17/11/14 15/11/13 26/11/12 -
Price 0.5900 0.9700 0.9000 1.4000 3.3000 3.9700 2.5000 -
P/RPS 1.93 2.19 2.06 1.59 2.84 3.35 2.78 -5.90%
  YoY % -11.87% 6.31% 29.56% -44.01% -15.22% 20.50% -
  Horiz. % 69.42% 78.78% 74.10% 57.19% 102.16% 120.50% 100.00%
P/EPS 73.56 -36.47 -5.38 -148.94 60.00 60.52 21.89 22.37%
  YoY % 301.70% -577.88% 96.39% -348.23% -0.86% 176.47% -
  Horiz. % 336.04% -166.61% -24.58% -680.40% 274.10% 276.47% 100.00%
EY 1.36 -2.74 -18.58 -0.67 1.67 1.65 4.57 -18.28%
  YoY % 149.64% 85.25% -2,673.13% -140.12% 1.21% -63.89% -
  Horiz. % 29.76% -59.96% -406.56% -14.66% 36.54% 36.11% 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 0.47 0.56 0.41 0.48 1.03 1.36 0.89 -10.09%
  YoY % -16.07% 36.59% -14.58% -53.40% -24.26% 52.81% -
  Horiz. % 52.81% 62.92% 46.07% 53.93% 115.73% 152.81% 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. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
7. [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
8. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
Partners & Brokers