Highlights

[ASIABRN] YoY TTM Result on 2019-03-31 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 02-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     150.10%    YoY -     127.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 158,299 150,588 165,551 238,520 332,695 320,464 188,875 -2.90%
  YoY % 5.12% -9.04% -30.59% -28.31% 3.82% 69.67% -
  Horiz. % 83.81% 79.73% 87.65% 126.28% 176.15% 169.67% 100.00%
PBT 7,191 -17,998 -50,343 -45,208 6,552 42,579 23,306 -17.79%
  YoY % 139.95% 64.25% -11.36% -789.99% -84.61% 82.70% -
  Horiz. % 30.85% -77.22% -216.01% -193.98% 28.11% 182.70% 100.00%
Tax -1,276 -1,198 -8,151 -14 -4,938 -11,767 -6,107 -22.96%
  YoY % -6.51% 85.30% -58,121.43% 99.72% 58.04% -92.68% -
  Horiz. % 20.89% 19.62% 133.47% 0.23% 80.86% 192.68% 100.00%
NP 5,915 -19,196 -58,494 -45,222 1,614 30,812 17,199 -16.29%
  YoY % 130.81% 67.18% -29.35% -2,901.86% -94.76% 79.15% -
  Horiz. % 34.39% -111.61% -340.10% -262.93% 9.38% 179.15% 100.00%
NP to SH 5,336 -19,196 -58,494 -45,222 1,614 30,812 17,199 -17.71%
  YoY % 127.80% 67.18% -29.35% -2,901.86% -94.76% 79.15% -
  Horiz. % 31.03% -111.61% -340.10% -262.93% 9.38% 179.15% 100.00%
Tax Rate 17.74 % - % - % - % 75.37 % 27.64 % 26.20 % -6.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 172.68% 5.50% -
  Horiz. % 67.71% 0.00% 0.00% 0.00% 287.67% 105.50% 100.00%
Total Cost 152,384 169,784 224,045 283,742 331,081 289,652 171,676 -1.97%
  YoY % -10.25% -24.22% -21.04% -14.30% 14.30% 68.72% -
  Horiz. % 88.76% 98.90% 130.50% 165.28% 192.85% 168.72% 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 0 0 0 0 0 0 0 -
  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 3.74 % -12.75 % -35.33 % -18.96 % 0.49 % 9.61 % 9.11 % -13.78%
  YoY % 129.33% 63.91% -86.34% -3,969.39% -94.90% 5.49% -
  Horiz. % 41.05% -139.96% -387.82% -208.12% 5.38% 105.49% 100.00%
ROE 6.40 % -13.31 % -42.99 % -23.24 % 0.67 % 13.25 % 12.42 % -10.46%
  YoY % 148.08% 69.04% -84.98% -3,568.66% -94.94% 6.68% -
  Horiz. % 51.53% -107.17% -346.14% -187.12% 5.39% 106.68% 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 153.78 129.46 209.27 301.51 420.61 413.36 364.16 -13.38%
  YoY % 18.79% -38.14% -30.59% -28.32% 1.75% 13.51% -
  Horiz. % 42.23% 35.55% 57.47% 82.80% 115.50% 113.51% 100.00%
EPS 5.18 -16.50 -73.94 -57.17 2.04 39.74 33.16 -26.60%
  YoY % 131.39% 77.68% -29.33% -2,902.45% -94.87% 19.84% -
  Horiz. % 15.62% -49.76% -222.98% -172.41% 6.15% 119.84% 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 68.04 64.73 71.16 102.52 143.00 137.75 81.19 -2.90%
  YoY % 5.11% -9.04% -30.59% -28.31% 3.81% 69.66% -
  Horiz. % 83.80% 79.73% 87.65% 126.27% 176.13% 169.66% 100.00%
EPS 2.29 -8.25 -25.14 -19.44 0.69 13.24 7.39 -17.73%
  YoY % 127.76% 67.18% -29.32% -2,917.39% -94.79% 79.16% -
  Horiz. % 30.99% -111.64% -340.19% -263.06% 9.34% 179.16% 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 0.31 0.68 0.49 0.39 0.62 0.97 0.72 -13.10%
  YoY % -54.41% 38.78% 25.64% -37.10% -36.08% 34.72% -
  Horiz. % 43.06% 94.44% 68.06% 54.17% 86.11% 134.72% 100.00%
P/EPS 9.26 -5.33 -1.38 -2.08 126.93 10.09 7.93 2.62%
  YoY % 273.73% -286.23% 33.65% -101.64% 1,157.98% 27.24% -
  Horiz. % 116.77% -67.21% -17.40% -26.23% 1,600.63% 127.24% 100.00%
EY 10.80 -18.75 -72.49 -48.04 0.79 9.91 12.61 -2.55%
  YoY % 157.60% 74.13% -50.90% -6,181.01% -92.03% -21.41% -
  Horiz. % 85.65% -148.69% -574.86% -380.97% 6.26% 78.59% 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 0.34 0.64 0.43 0.39 0.50 0.97 0.96 -15.88%
  YoY % -46.87% 48.84% 10.26% -22.00% -48.45% 1.04% -
  Horiz. % 35.42% 66.67% 44.79% 40.62% 52.08% 101.04% 100.00%
P/EPS 10.13 -5.03 -1.22 -2.06 103.41 10.04 10.55 -0.67%
  YoY % 301.39% -312.30% 40.78% -101.99% 929.98% -4.83% -
  Horiz. % 96.02% -47.68% -11.56% -19.53% 980.19% 95.17% 100.00%
EY 9.87 -19.88 -82.16 -48.45 0.97 9.96 9.47 0.69%
  YoY % 149.65% 75.80% -69.58% -5,094.85% -90.26% 5.17% -
  Horiz. % 104.22% -209.93% -867.58% -511.62% 10.24% 105.17% 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.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
8. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
Partners & Brokers