[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -28.02%
YoY- 222.9%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 318,628 320,464 325,065 320,214 279,972 188,875 142,680 71.10%
PBT 40,312 42,579 44,977 43,314 54,952 23,305 12,893 114.26%
Tax -11,308 -11,767 -14,146 -10,682 -9,616 -6,107 -3,752 109.07%
NP 29,004 30,812 30,830 32,632 45,336 17,198 9,141 116.38%
-
NP to SH 29,004 30,812 30,830 32,632 45,336 17,198 9,141 116.38%
-
Tax Rate 28.05% 27.64% 31.45% 24.66% 17.50% 26.20% 29.10% -
Total Cost 289,624 289,652 294,234 287,582 234,636 171,677 133,538 67.79%
-
Net Worth 250,143 238,104 228,841 222,007 208,458 138,476 182,730 23.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 250,143 238,104 228,841 222,007 208,458 138,476 182,730 23.35%
NOSH 79,159 77,558 77,050 76,029 72,887 51,863 71,941 6.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.10% 9.61% 9.48% 10.19% 16.19% 9.11% 6.41% -
ROE 11.59% 12.94% 13.47% 14.70% 21.75% 12.42% 5.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 402.51 413.19 421.88 421.17 384.12 364.18 198.33 60.50%
EPS 36.64 39.73 40.01 42.92 62.20 33.16 12.71 102.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.07 2.97 2.92 2.86 2.67 2.54 15.72%
Adjusted Per Share Value based on latest NOSH - 75,960
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 136.96 137.75 139.72 137.64 120.34 81.19 61.33 71.10%
EPS 12.47 13.24 13.25 14.03 19.49 7.39 3.93 116.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0752 1.0235 0.9836 0.9543 0.896 0.5952 0.7854 23.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.90 4.01 4.00 3.60 3.34 2.63 2.50 -
P/RPS 0.97 0.97 0.95 0.85 0.87 0.72 1.26 -16.04%
P/EPS 10.64 10.09 10.00 8.39 5.37 7.93 19.67 -33.68%
EY 9.39 9.91 10.00 11.92 18.62 12.61 5.08 50.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 1.35 1.23 1.17 0.99 0.98 16.40%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 -
Price 3.75 3.99 3.67 3.97 3.61 3.50 2.60 -
P/RPS 0.93 0.97 0.87 0.94 0.94 0.96 1.31 -20.46%
P/EPS 10.23 10.04 9.17 9.25 5.80 10.55 20.46 -37.08%
EY 9.77 9.96 10.90 10.81 17.23 9.47 4.89 58.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.24 1.36 1.26 1.31 1.02 10.85%

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