[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -12.86%
YoY- -31.82%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 194,960 196,292 191,382 203,380 184,554 199,534 199,494 -1.51%
PBT 10,768 12,304 14,232 18,492 16,227 19,417 23,390 -40.35%
Tax -2,186 -2,485 -2,970 -3,892 -4,095 -5,033 -6,006 -48.99%
NP 8,582 9,818 11,262 14,600 12,132 14,384 17,384 -37.50%
-
NP to SH 8,547 9,784 11,228 14,564 12,099 14,350 17,348 -37.59%
-
Tax Rate 20.30% 20.20% 20.87% 21.05% 25.24% 25.92% 25.68% -
Total Cost 186,378 186,473 180,120 188,780 172,422 185,150 182,110 1.55%
-
Net Worth 239,627 237,300 237,300 237,300 234,974 232,647 234,974 1.31%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 4,652 6,203 4,652 9,305 - 3,101 4,652 0.00%
Div Payout % 54.44% 63.41% 41.44% 63.90% - 21.62% 26.82% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 239,627 237,300 237,300 237,300 234,974 232,647 234,974 1.31%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.40% 5.00% 5.88% 7.18% 6.57% 7.21% 8.71% -
ROE 3.57% 4.12% 4.73% 6.14% 5.15% 6.17% 7.38% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 83.80 84.37 82.26 87.42 79.33 85.77 85.75 -1.52%
EPS 3.69 4.23 4.84 6.28 5.21 6.19 7.48 -37.53%
DPS 2.00 2.67 2.00 4.00 0.00 1.33 2.00 0.00%
NAPS 1.03 1.02 1.02 1.02 1.01 1.00 1.01 1.31%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 83.80 84.37 82.26 87.42 79.33 85.77 85.75 -1.52%
EPS 3.69 4.23 4.84 6.28 5.21 6.19 7.48 -37.53%
DPS 2.00 2.67 2.00 4.00 0.00 1.33 2.00 0.00%
NAPS 1.03 1.02 1.02 1.02 1.01 1.00 1.01 1.31%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.42 0.555 0.53 0.50 0.55 0.55 0.57 -
P/RPS 0.50 0.66 0.64 0.57 0.69 0.64 0.66 -16.88%
P/EPS 11.43 13.20 10.98 7.99 10.58 8.92 7.64 30.77%
EY 8.75 7.58 9.11 12.52 9.46 11.22 13.08 -23.49%
DY 4.76 4.80 3.77 8.00 0.00 2.42 3.51 22.49%
P/NAPS 0.41 0.54 0.52 0.49 0.54 0.55 0.56 -18.75%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 15/11/23 25/08/23 25/05/23 23/02/23 29/11/22 -
Price 0.505 0.525 0.515 0.555 0.54 0.595 0.53 -
P/RPS 0.60 0.62 0.63 0.63 0.68 0.69 0.62 -2.16%
P/EPS 13.75 12.48 10.67 8.87 10.38 9.65 7.11 55.16%
EY 7.27 8.01 9.37 11.28 9.63 10.37 14.07 -35.58%
DY 3.96 5.08 3.88 7.21 0.00 2.24 3.77 3.32%
P/NAPS 0.49 0.51 0.50 0.54 0.53 0.60 0.52 -3.88%

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