[ABRIC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 6.35%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 76,201 76,094 73,284 70,598 73,348 73,888 73,448 2.47%
PBT 4,077 4,886 4,848 6,324 5,989 5,928 5,644 -19.44%
Tax -1,032 -1,038 -912 -944 -1,069 -172 -232 169.74%
NP 3,045 3,848 3,936 5,380 4,920 5,756 5,412 -31.77%
-
NP to SH 2,522 3,224 3,424 5,146 4,838 5,502 5,180 -38.03%
-
Tax Rate 25.31% 21.24% 18.81% 14.93% 17.85% 2.90% 4.11% -
Total Cost 73,156 72,246 69,348 65,218 68,428 68,132 68,036 4.94%
-
Net Worth 45,566 55,477 45,786 45,522 42,635 41,561 39,541 9.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 45,566 55,477 45,786 45,522 42,635 41,561 39,541 9.88%
NOSH 99,057 118,036 99,534 98,961 99,152 98,956 98,854 0.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.00% 5.06% 5.37% 7.62% 6.71% 7.79% 7.37% -
ROE 5.54% 5.81% 7.48% 11.30% 11.35% 13.24% 13.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 76.93 64.47 73.63 71.34 73.97 74.67 74.30 2.33%
EPS 2.55 3.26 3.44 5.20 4.88 5.56 5.24 -38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.46 0.46 0.43 0.42 0.40 9.73%
Adjusted Per Share Value based on latest NOSH - 99,150
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.77 51.70 49.79 47.97 49.84 50.20 49.90 2.47%
EPS 1.71 2.19 2.33 3.50 3.29 3.74 3.52 -38.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3769 0.3111 0.3093 0.2897 0.2824 0.2687 9.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.25 0.27 0.31 0.31 0.30 0.30 0.35 -
P/RPS 0.32 0.42 0.42 0.43 0.41 0.40 0.47 -22.55%
P/EPS 9.82 9.89 9.01 5.96 6.15 5.40 6.68 29.19%
EY 10.19 10.12 11.10 16.77 16.27 18.53 14.97 -22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.67 0.67 0.70 0.71 0.88 -27.72%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 28/05/12 28/02/12 22/11/11 18/08/11 23/05/11 -
Price 0.22 0.28 0.31 0.32 0.30 0.30 0.30 -
P/RPS 0.29 0.43 0.42 0.45 0.41 0.40 0.40 -19.24%
P/EPS 8.64 10.25 9.01 6.15 6.15 5.40 5.73 31.39%
EY 11.58 9.75 11.10 16.25 16.27 18.53 17.47 -23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.67 0.70 0.70 0.71 0.75 -25.67%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment