Highlights

[ASIABRN] YoY Quarter Result on 2013-03-31 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     473.28%    YoY -     320.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
Revenue 54,548 83,213 76,665 81,865 27,863 25,152 24,077 12.87%
  YoY % -34.45% 8.54% -6.35% 193.81% 10.78% 4.46% -
  Horiz. % 226.56% 345.61% 318.42% 340.01% 115.72% 104.46% 100.00%
PBT -25,147 -6,672 8,846 13,635 2,210 870 619 -
  YoY % -276.90% -175.42% -35.12% 516.97% 154.02% 40.55% -
  Horiz. % -4,062.52% -1,077.87% 1,429.08% 2,202.75% 357.03% 140.55% 100.00%
Tax -4,589 534 -1,157 -3,293 334 -234 -193 59.84%
  YoY % -959.36% 146.15% 64.86% -1,085.93% 242.74% -21.24% -
  Horiz. % 2,377.72% -276.68% 599.48% 1,706.22% -173.06% 121.24% 100.00%
NP -29,736 -6,138 7,689 10,342 2,544 636 426 -
  YoY % -384.46% -179.83% -25.65% 306.53% 300.00% 49.30% -
  Horiz. % -6,980.28% -1,440.85% 1,804.93% 2,427.70% 597.18% 149.30% 100.00%
NP to SH -29,736 -6,138 7,689 10,342 2,462 636 426 -
  YoY % -384.46% -179.83% -25.65% 320.07% 287.11% 49.30% -
  Horiz. % -6,980.28% -1,440.85% 1,804.93% 2,427.70% 577.93% 149.30% 100.00%
Tax Rate - % - % 13.08 % 24.15 % -15.11 % 26.90 % 31.18 % -
  YoY % 0.00% 0.00% -45.84% 259.83% -156.17% -13.73% -
  Horiz. % 0.00% 0.00% 41.95% 77.45% -48.46% 86.27% 100.00%
Total Cost 84,284 89,351 68,976 71,523 25,319 24,516 23,651 20.69%
  YoY % -5.67% 29.54% -3.56% 182.49% 3.28% 3.66% -
  Horiz. % 356.37% 377.79% 291.64% 302.41% 107.05% 103.66% 100.00%
Net Worth 194,604 240,457 232,581 138,481 109,332 83,795 41,458 25.72%
  YoY % -19.07% 3.39% 67.95% 26.66% 30.47% 102.12% -
  Horiz. % 469.40% 580.00% 561.00% 334.02% 263.72% 202.12% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
Div - - - - - 4,189 4,145 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.06% 100.00%
Div Payout % - % - % - % - % - % 658.77 % 973.20 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 67.69% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
Net Worth 194,604 240,457 232,581 138,481 109,332 83,795 41,458 25.72%
  YoY % -19.07% 3.39% 67.95% 26.66% 30.47% 102.12% -
  Horiz. % 469.40% 580.00% 561.00% 334.02% 263.72% 202.12% 100.00%
NOSH 79,107 79,097 77,527 51,865 40,493 41,897 41,458 10.04%
  YoY % 0.01% 2.03% 49.48% 28.08% -3.35% 1.06% -
  Horiz. % 190.81% 190.79% 187.00% 125.10% 97.67% 101.06% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
NP Margin -54.51 % -7.38 % 10.03 % 12.63 % 9.13 % 2.53 % 1.77 % -
  YoY % -638.62% -173.58% -20.59% 38.34% 260.87% 42.94% -
  Horiz. % -3,079.66% -416.95% 566.67% 713.56% 515.82% 142.94% 100.00%
ROE -15.28 % -2.55 % 3.31 % 7.47 % 2.25 % 0.76 % 1.03 % -
  YoY % -499.22% -177.04% -55.69% 232.00% 196.05% -26.21% -
  Horiz. % -1,483.50% -247.57% 321.36% 725.24% 218.45% 73.79% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
RPS 68.95 105.20 98.89 157.84 68.81 60.03 58.08 2.57%
  YoY % -34.46% 6.38% -37.35% 129.39% 14.63% 3.36% -
  Horiz. % 118.72% 181.13% 170.27% 271.76% 118.47% 103.36% 100.00%
EPS -37.58 -7.76 9.91 19.94 6.08 1.52 1.02 -
  YoY % -384.28% -178.30% -50.30% 227.96% 300.00% 49.02% -
  Horiz. % -3,684.31% -760.78% 971.57% 1,954.90% 596.08% 149.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
  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% 100.00%
NAPS 2.4600 3.0400 3.0000 2.6700 2.7000 2.0000 1.0000 14.25%
  YoY % -19.08% 1.33% 12.36% -1.11% 35.00% 100.00% -
  Horiz. % 246.00% 304.00% 300.00% 267.00% 270.00% 200.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
RPS 23.45 35.77 32.95 35.19 11.98 10.81 10.35 12.87%
  YoY % -34.44% 8.56% -6.37% 193.74% 10.82% 4.44% -
  Horiz. % 226.57% 345.60% 318.36% 340.00% 115.75% 104.44% 100.00%
EPS -12.78 -2.64 3.30 4.45 1.06 0.27 0.18 -
  YoY % -384.09% -180.00% -25.84% 319.81% 292.59% 50.00% -
  Horiz. % -7,100.00% -1,466.67% 1,833.33% 2,472.22% 588.89% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 1.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.12% 100.00%
NAPS 0.8365 1.0336 0.9997 0.5952 0.4699 0.3602 0.1782 25.72%
  YoY % -19.07% 3.39% 67.96% 26.67% 30.46% 102.13% -
  Horiz. % 469.42% 580.02% 561.00% 334.01% 263.69% 202.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 -
Price 1.1900 2.5900 4.0100 2.6300 1.6000 1.1700 0.7100 -
P/RPS 1.73 2.46 4.06 1.67 0.00 1.95 1.22 5.31%
  YoY % -29.67% -39.41% 143.11% 0.00% 0.00% 59.84% -
  Horiz. % 141.80% 201.64% 332.79% 136.89% 0.00% 159.84% 100.00%
P/EPS -3.17 -33.38 40.43 13.19 0.00 77.08 69.10 -
  YoY % 90.50% -182.56% 206.52% 0.00% 0.00% 11.55% -
  Horiz. % -4.59% -48.31% 58.51% 19.09% 0.00% 111.55% 100.00%
EY -31.59 -3.00 2.47 7.58 0.00 1.30 1.45 -
  YoY % -953.00% -221.46% -67.41% 0.00% 0.00% -10.34% -
  Horiz. % -2,178.62% -206.90% 170.34% 522.76% 0.00% 89.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.55 14.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.72% 100.00%
P/NAPS 0.48 0.85 1.34 0.99 0.60 0.59 0.71 -5.63%
  YoY % -43.53% -36.57% 35.35% 65.00% 1.69% -16.90% -
  Horiz. % 67.61% 119.72% 188.73% 139.44% 84.51% 83.10% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 CAGR
Date 31/05/16 29/05/15 29/05/14 31/05/13 30/05/12 26/08/10 27/08/09 -
Price 1.1800 2.1100 3.9900 3.5000 1.5900 1.4800 0.8400 -
P/RPS 1.71 2.01 4.03 2.22 0.00 2.47 1.45 2.47%
  YoY % -14.93% -50.12% 81.53% 0.00% 0.00% 70.34% -
  Horiz. % 117.93% 138.62% 277.93% 153.10% 0.00% 170.34% 100.00%
P/EPS -3.14 -27.19 40.23 17.55 0.00 97.50 81.75 -
  YoY % 88.45% -167.59% 129.23% 0.00% 0.00% 19.27% -
  Horiz. % -3.84% -33.26% 49.21% 21.47% 0.00% 119.27% 100.00%
EY -31.86 -3.68 2.49 5.70 0.00 1.03 1.22 -
  YoY % -765.76% -247.79% -56.32% 0.00% 0.00% -15.57% -
  Horiz. % -2,611.48% -301.64% 204.10% 467.21% 0.00% 84.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.76 11.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -43.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 56.81% 100.00%
P/NAPS 0.48 0.69 1.33 1.31 0.60 0.74 0.84 -7.95%
  YoY % -30.43% -48.12% 1.53% 118.33% -18.92% -11.90% -
  Horiz. % 57.14% 82.14% 158.33% 155.95% 71.43% 88.10% 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