Highlights

[ASIABRN] YoY Quarter Result on 2018-03-31 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -219.68%    YoY -     39.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 41,261 35,802 42,017 54,548 83,213 76,665 81,865 -10.79%
  YoY % 15.25% -14.79% -22.97% -34.45% 8.54% -6.35% -
  Horiz. % 50.40% 43.73% 51.32% 66.63% 101.65% 93.65% 100.00%
PBT 2,047 -14,489 -28,034 -25,147 -6,672 8,846 13,635 -27.09%
  YoY % 114.13% 48.32% -11.48% -276.90% -175.42% -35.12% -
  Horiz. % 15.01% -106.26% -205.60% -184.43% -48.93% 64.88% 100.00%
Tax -469 81 4,365 -4,589 534 -1,157 -3,293 -27.72%
  YoY % -679.01% -98.14% 195.12% -959.36% 146.15% 64.86% -
  Horiz. % 14.24% -2.46% -132.55% 139.36% -16.22% 35.14% 100.00%
NP 1,578 -14,408 -23,669 -29,736 -6,138 7,689 10,342 -26.89%
  YoY % 110.95% 39.13% 20.40% -384.46% -179.83% -25.65% -
  Horiz. % 15.26% -139.32% -228.86% -287.53% -59.35% 74.35% 100.00%
NP to SH 1,578 -14,408 -23,669 -29,736 -6,138 7,689 10,342 -26.89%
  YoY % 110.95% 39.13% 20.40% -384.46% -179.83% -25.65% -
  Horiz. % 15.26% -139.32% -228.86% -287.53% -59.35% 74.35% 100.00%
Tax Rate 22.91 % - % - % - % - % 13.08 % 24.15 % -0.87%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -45.84% -
  Horiz. % 94.87% 0.00% 0.00% 0.00% 0.00% 54.16% 100.00%
Total Cost 39,683 50,210 65,686 84,284 89,351 68,976 71,523 -9.35%
  YoY % -20.97% -23.56% -22.07% -5.67% 29.54% -3.56% -
  Horiz. % 55.48% 70.20% 91.84% 117.84% 124.93% 96.44% 100.00%
Net Worth 83,380 144,241 136,065 194,604 240,457 232,581 138,481 -8.10%
  YoY % -42.19% 6.01% -30.08% -19.07% 3.39% 67.95% -
  Horiz. % 60.21% 104.16% 98.26% 140.53% 173.64% 167.95% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 83,380 144,241 136,065 194,604 240,457 232,581 138,481 -8.10%
  YoY % -42.19% 6.01% -30.08% -19.07% 3.39% 67.95% -
  Horiz. % 60.21% 104.16% 98.26% 140.53% 173.64% 167.95% 100.00%
NOSH 102,938 116,323 79,107 79,107 79,097 77,527 51,865 12.10%
  YoY % -11.51% 47.05% -0.00% 0.01% 2.03% 49.48% -
  Horiz. % 198.47% 224.28% 152.52% 152.52% 152.51% 149.48% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.82 % -40.24 % -56.33 % -54.51 % -7.38 % 10.03 % 12.63 % -18.06%
  YoY % 109.49% 28.56% -3.34% -638.62% -173.58% -20.59% -
  Horiz. % 30.25% -318.61% -446.00% -431.59% -58.43% 79.41% 100.00%
ROE 1.89 % -9.99 % -17.40 % -15.28 % -2.55 % 3.31 % 7.47 % -20.46%
  YoY % 118.92% 42.59% -13.87% -499.22% -177.04% -55.69% -
  Horiz. % 25.30% -133.73% -232.93% -204.55% -34.14% 44.31% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.08 30.78 53.11 68.95 105.20 98.89 157.84 -20.42%
  YoY % 30.21% -42.04% -22.97% -34.46% 6.38% -37.35% -
  Horiz. % 25.39% 19.50% 33.65% 43.68% 66.65% 62.65% 100.00%
EPS 1.12 -17.84 -29.92 -37.58 -7.76 9.91 19.94 -38.10%
  YoY % 106.28% 40.37% 20.38% -384.28% -178.30% -50.30% -
  Horiz. % 5.62% -89.47% -150.05% -188.47% -38.92% 49.70% 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 0.8100 1.2400 1.7200 2.4600 3.0400 3.0000 2.6700 -18.02%
  YoY % -34.68% -27.91% -30.08% -19.08% 1.33% 12.36% -
  Horiz. % 30.34% 46.44% 64.42% 92.13% 113.86% 112.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.74 15.39 18.06 23.45 35.77 32.95 35.19 -10.78%
  YoY % 15.27% -14.78% -22.99% -34.44% 8.56% -6.37% -
  Horiz. % 50.41% 43.73% 51.32% 66.64% 101.65% 93.63% 100.00%
EPS 0.68 -6.19 -10.17 -12.78 -2.64 3.30 4.45 -26.87%
  YoY % 110.99% 39.13% 20.42% -384.09% -180.00% -25.84% -
  Horiz. % 15.28% -139.10% -228.54% -287.19% -59.33% 74.16% 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 0.3584 0.6200 0.5849 0.8365 1.0336 0.9997 0.5952 -8.10%
  YoY % -42.19% 6.00% -30.08% -19.07% 3.39% 67.96% -
  Horiz. % 60.22% 104.17% 98.27% 140.54% 173.66% 167.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4800 0.8800 1.0200 1.1900 2.5900 4.0100 2.6300 -
P/RPS 1.20 2.86 1.92 1.73 2.46 4.06 1.67 -5.36%
  YoY % -58.04% 48.96% 10.98% -29.67% -39.41% 143.11% -
  Horiz. % 71.86% 171.26% 114.97% 103.59% 147.31% 243.11% 100.00%
P/EPS 31.31 -7.10 -3.41 -3.17 -33.38 40.43 13.19 15.49%
  YoY % 540.99% -108.21% -7.57% 90.50% -182.56% 206.52% -
  Horiz. % 237.38% -53.83% -25.85% -24.03% -253.07% 306.52% 100.00%
EY 3.19 -14.08 -29.33 -31.59 -3.00 2.47 7.58 -13.43%
  YoY % 122.66% 51.99% 7.15% -953.00% -221.46% -67.41% -
  Horiz. % 42.08% -185.75% -386.94% -416.75% -39.58% 32.59% 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 0.59 0.71 0.59 0.48 0.85 1.34 0.99 -8.26%
  YoY % -16.90% 20.34% 22.92% -43.53% -36.57% 35.35% -
  Horiz. % 59.60% 71.72% 59.60% 48.48% 85.86% 135.35% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/07/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 31/05/13 -
Price 0.5250 0.8300 0.9000 1.1800 2.1100 3.9900 3.5000 -
P/RPS 1.31 2.70 1.69 1.71 2.01 4.03 2.22 -8.41%
  YoY % -51.48% 59.76% -1.17% -14.93% -50.12% 81.53% -
  Horiz. % 59.01% 121.62% 76.13% 77.03% 90.54% 181.53% 100.00%
P/EPS 34.25 -6.70 -3.01 -3.14 -27.19 40.23 17.55 11.78%
  YoY % 611.19% -122.59% 4.14% 88.45% -167.59% 129.23% -
  Horiz. % 195.16% -38.18% -17.15% -17.89% -154.93% 229.23% 100.00%
EY 2.92 -14.92 -33.24 -31.86 -3.68 2.49 5.70 -10.54%
  YoY % 119.57% 55.11% -4.33% -765.76% -247.79% -56.32% -
  Horiz. % 51.23% -261.75% -583.16% -558.95% -64.56% 43.68% 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 0.67 0.52 0.48 0.69 1.33 1.31 -11.02%
  YoY % -2.99% 28.85% 8.33% -30.43% -48.12% 1.53% -
  Horiz. % 49.62% 51.15% 39.69% 36.64% 52.67% 101.53% 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