Highlights

[ASIABRN] YoY Quarter Result on 2015-12-31 [#3]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -657.70%    YoY -     -45.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 41,776 35,547 47,818 56,684 77,681 83,692 48,279 -2.38%
  YoY % 17.52% -25.66% -15.64% -27.03% -7.18% 73.35% -
  Horiz. % 86.53% 73.63% 99.05% 117.41% 160.90% 173.35% 100.00%
PBT 1,861 -4,051 -13,578 -6,236 -2,763 12,075 2,000 -1.19%
  YoY % 145.94% 70.16% -117.74% -125.70% -122.88% 503.75% -
  Horiz. % 93.05% -202.55% -678.90% -311.80% -138.15% 603.75% 100.00%
Tax -489 -456 -1,297 629 -1,090 -5,269 -196 16.45%
  YoY % -7.24% 64.84% -306.20% 157.71% 79.31% -2,588.27% -
  Horiz. % 249.49% 232.65% 661.73% -320.92% 556.12% 2,688.27% 100.00%
NP 1,372 -4,507 -14,875 -5,607 -3,853 6,806 1,804 -4.46%
  YoY % 130.44% 69.70% -165.29% -45.52% -156.61% 277.27% -
  Horiz. % 76.05% -249.83% -824.56% -310.81% -213.58% 377.27% 100.00%
NP to SH 1,372 -4,507 -14,875 -5,607 -3,853 6,806 1,804 -4.46%
  YoY % 130.44% 69.70% -165.29% -45.52% -156.61% 277.27% -
  Horiz. % 76.05% -249.83% -824.56% -310.81% -213.58% 377.27% 100.00%
Tax Rate 26.28 % - % - % - % - % 43.64 % 9.80 % 17.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 345.31% -
  Horiz. % 268.16% 0.00% 0.00% 0.00% 0.00% 445.31% 100.00%
Total Cost 40,404 40,054 62,693 62,291 81,534 76,886 46,475 -2.31%
  YoY % 0.87% -36.11% 0.65% -23.60% 6.05% 65.44% -
  Horiz. % 86.94% 86.18% 134.90% 134.03% 175.44% 165.44% 100.00%
Net Worth 147,731 131,256 159,827 224,596 246,053 228,922 183,286 -3.53%
  YoY % 12.55% -17.88% -28.84% -8.72% 7.48% 24.90% -
  Horiz. % 80.60% 71.61% 87.20% 122.54% 134.25% 124.90% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 147,731 131,256 159,827 224,596 246,053 228,922 183,286 -3.53%
  YoY % 12.55% -17.88% -28.84% -8.72% 7.48% 24.90% -
  Horiz. % 80.60% 71.61% 87.20% 122.54% 134.25% 124.90% 100.00%
NOSH 116,323 79,070 79,122 79,083 79,117 77,078 72,160 8.28%
  YoY % 47.11% -0.07% 0.05% -0.04% 2.65% 6.82% -
  Horiz. % 161.20% 109.58% 109.65% 109.59% 109.64% 106.82% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.28 % -12.68 % -31.11 % -9.89 % -4.96 % 8.13 % 3.74 % -2.16%
  YoY % 125.87% 59.24% -214.56% -99.40% -161.01% 117.38% -
  Horiz. % 87.70% -339.04% -831.82% -264.44% -132.62% 217.38% 100.00%
ROE 0.93 % -3.43 % -9.31 % -2.50 % -1.57 % 2.97 % 0.98 % -0.87%
  YoY % 127.11% 63.16% -272.40% -59.24% -152.86% 203.06% -
  Horiz. % 94.90% -350.00% -950.00% -255.10% -160.20% 303.06% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 35.91 44.96 60.44 71.68 98.18 108.58 66.91 -9.85%
  YoY % -20.13% -25.61% -15.68% -26.99% -9.58% 62.28% -
  Horiz. % 53.67% 67.19% 90.33% 107.13% 146.73% 162.28% 100.00%
EPS 1.18 -5.70 -18.80 -7.09 -4.87 8.83 2.50 -11.76%
  YoY % 120.70% 69.68% -165.16% -45.59% -155.15% 253.20% -
  Horiz. % 47.20% -228.00% -752.00% -283.60% -194.80% 353.20% 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 1.2700 1.6600 2.0200 2.8400 3.1100 2.9700 2.5400 -10.91%
  YoY % -23.49% -17.82% -28.87% -8.68% 4.71% 16.93% -
  Horiz. % 50.00% 65.35% 79.53% 111.81% 122.44% 116.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.96 15.28 20.55 24.36 33.39 35.97 20.75 -2.38%
  YoY % 17.54% -25.64% -15.64% -27.04% -7.17% 73.35% -
  Horiz. % 86.55% 73.64% 99.04% 117.40% 160.92% 173.35% 100.00%
EPS 0.59 -1.94 -6.39 -2.41 -1.66 2.93 0.78 -4.54%
  YoY % 130.41% 69.64% -165.15% -45.18% -156.66% 275.64% -
  Horiz. % 75.64% -248.72% -819.23% -308.97% -212.82% 375.64% 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 0.6350 0.5642 0.6870 0.9654 1.0576 0.9840 0.7878 -3.53%
  YoY % 12.55% -17.87% -28.84% -8.72% 7.48% 24.90% -
  Horiz. % 80.60% 71.62% 87.20% 122.54% 134.25% 124.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3800 0.8350 0.9000 1.3800 2.9900 4.0000 2.5000 -
P/RPS 1.06 1.86 1.49 1.93 3.05 3.68 3.74 -18.94%
  YoY % -43.01% 24.83% -22.80% -36.72% -17.12% -1.60% -
  Horiz. % 28.34% 49.73% 39.84% 51.60% 81.55% 98.40% 100.00%
P/EPS 32.22 -14.65 -4.79 -19.46 -61.40 45.30 100.00 -17.19%
  YoY % 319.93% -205.85% 75.39% 68.31% -235.54% -54.70% -
  Horiz. % 32.22% -14.65% -4.79% -19.46% -61.40% 45.30% 100.00%
EY 3.10 -6.83 -20.89 -5.14 -1.63 2.21 1.00 20.74%
  YoY % 145.39% 67.30% -306.42% -215.34% -173.76% 121.00% -
  Horiz. % 310.00% -683.00% -2,089.00% -514.00% -163.00% 221.00% 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 0.30 0.50 0.45 0.49 0.96 1.35 0.98 -17.90%
  YoY % -40.00% 11.11% -8.16% -48.96% -28.89% 37.76% -
  Horiz. % 30.61% 51.02% 45.92% 50.00% 97.96% 137.76% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 14/02/18 24/02/17 26/02/16 27/02/15 18/02/14 28/02/13 -
Price 0.3750 0.8300 0.9100 1.2000 2.9500 3.6700 2.6000 -
P/RPS 1.04 1.85 1.51 1.67 3.00 3.38 3.89 -19.73%
  YoY % -43.78% 22.52% -9.58% -44.33% -11.24% -13.11% -
  Horiz. % 26.74% 47.56% 38.82% 42.93% 77.12% 86.89% 100.00%
P/EPS 31.79 -14.56 -4.84 -16.93 -60.57 41.56 104.00 -17.92%
  YoY % 318.34% -200.83% 71.41% 72.05% -245.74% -60.04% -
  Horiz. % 30.57% -14.00% -4.65% -16.28% -58.24% 39.96% 100.00%
EY 3.15 -6.87 -20.66 -5.91 -1.65 2.41 0.96 21.89%
  YoY % 145.85% 66.75% -249.58% -258.18% -168.46% 151.04% -
  Horiz. % 328.13% -715.62% -2,152.08% -615.62% -171.88% 251.04% 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 0.30 0.50 0.45 0.42 0.95 1.24 1.02 -18.44%
  YoY % -40.00% 11.11% 7.14% -55.79% -23.39% 21.57% -
  Horiz. % 29.41% 49.02% 44.12% 41.18% 93.14% 121.57% 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.
 


 

159  134  475  1480 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.0250.00 
 HSI-H6P 0.175+0.01 
 HSI-H8E 0.44+0.005 
 MNC 0.075-0.005 
 EFORCE 0.695+0.03 
 MERIDIAN 0.095-0.02 
 SEALINK 0.295+0.025 
 KSTAR-WA 0.025+0.01 
 HSI-H6Q 0.385+0.02 
 HSI-C7F 0.41-0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers