[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- 43.96%
YoY- 301.96%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 273,006 138,619 671,646 472,836 273,042 134,827 146,234 51.55%
PBT 68,616 18,503 107,250 98,592 69,054 17,003 21,510 116.54%
Tax -16,764 -4,871 -27,588 -24,858 -17,808 -4,577 -5,790 103.01%
NP 51,852 13,632 79,662 73,734 51,246 12,426 15,720 121.42%
-
NP to SH 51,852 13,730 80,244 74,178 51,528 12,426 15,720 121.42%
-
Tax Rate 24.43% 26.33% 25.72% 25.21% 25.79% 26.92% 26.92% -
Total Cost 221,154 124,987 591,984 399,102 221,796 122,401 130,514 42.08%
-
Net Worth 108,651 101,017 99,880 101,955 98,196 89,421 83,568 19.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,104 - - - 4,178 - -
Div Payout % - 15.33% - - - 33.63% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 108,651 101,017 99,880 101,955 98,196 89,421 83,568 19.10%
NOSH 41,789 42,090 41,790 41,785 41,785 41,785 41,784 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.99% 9.83% 11.86% 15.59% 18.77% 9.22% 10.75% -
ROE 47.72% 13.59% 80.34% 72.76% 52.47% 13.90% 18.81% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 653.29 329.33 1,607.15 1,131.59 653.43 322.66 349.98 51.54%
EPS 124.08 32.62 190.62 176.46 122.64 29.74 37.61 121.45%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.60 2.40 2.39 2.44 2.35 2.14 2.00 19.09%
Adjusted Per Share Value based on latest NOSH - 41,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 117.35 59.58 288.70 203.24 117.36 57.95 62.86 51.55%
EPS 22.29 5.90 34.49 31.88 22.15 5.34 6.76 121.37%
DPS 0.00 0.90 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.467 0.4342 0.4293 0.4382 0.4221 0.3844 0.3592 19.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.47 1.62 1.89 1.76 1.55 1.17 1.18 -
P/RPS 0.00 0.00 0.12 0.16 0.24 0.36 0.34 -
P/EPS 0.00 0.00 0.98 0.99 1.26 3.93 3.14 -
EY 0.00 0.00 101.59 100.87 79.56 25.42 31.88 -
DY 0.00 0.00 0.00 0.00 0.00 8.55 0.00 -
P/NAPS 0.74 0.61 0.79 0.72 0.66 0.55 0.59 16.28%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 19/08/11 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 -
Price 1.66 1.48 1.66 1.54 1.65 1.48 1.15 -
P/RPS 0.00 0.00 0.10 0.14 0.25 0.46 0.33 -
P/EPS 0.00 0.00 0.86 0.87 1.34 4.98 3.06 -
EY 0.00 0.00 115.67 115.27 74.74 20.09 32.71 -
DY 0.00 0.00 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 0.83 0.55 0.69 0.63 0.70 0.69 0.58 26.96%

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