[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -32.62%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 151,460 176,336 137,020 150,590 163,840 190,512 141,661 4.54%
PBT 25,250 38,804 13,349 16,973 25,190 36,532 11,470 68.98%
Tax -6,796 -10,444 -3,995 -5,069 -7,524 -10,912 -3,618 52.06%
NP 18,454 28,360 9,354 11,904 17,666 25,620 7,852 76.49%
-
NP to SH 18,454 28,360 9,354 11,904 17,666 25,620 7,852 76.49%
-
Tax Rate 26.91% 26.91% 29.93% 29.87% 29.87% 29.87% 31.54% -
Total Cost 133,006 147,976 127,666 138,686 146,174 164,892 133,809 -0.39%
-
Net Worth 89,827 87,350 80,657 41,780 41,795 80,662 74,367 13.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 4,179 - - - 3,133 -
Div Payout % - - 44.68% - - - 39.91% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 89,827 87,350 80,657 41,780 41,795 80,662 74,367 13.37%
NOSH 41,780 41,794 41,791 41,780 41,795 41,794 41,779 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.18% 16.08% 6.83% 7.90% 10.78% 13.45% 5.54% -
ROE 20.54% 32.47% 11.60% 28.49% 42.27% 31.76% 10.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 362.52 421.91 327.86 360.44 392.00 455.84 339.07 4.54%
EPS 44.16 67.88 22.38 28.48 42.28 61.32 18.79 76.49%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 7.50 -
NAPS 2.15 2.09 1.93 1.00 1.00 1.93 1.78 13.37%
Adjusted Per Share Value based on latest NOSH - 42,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.10 75.80 58.90 64.73 70.42 81.89 60.89 4.54%
EPS 7.93 12.19 4.02 5.12 7.59 11.01 3.38 76.29%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.35 -
NAPS 0.3861 0.3755 0.3467 0.1796 0.1797 0.3467 0.3197 13.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.27 0.96 0.71 0.66 0.68 0.75 0.68 -
P/RPS 0.35 0.23 0.22 0.18 0.17 0.16 0.20 45.07%
P/EPS 2.88 1.41 3.17 2.32 1.61 1.22 3.62 -14.10%
EY 34.78 70.68 31.52 43.17 62.16 81.73 27.64 16.50%
DY 0.00 0.00 14.08 0.00 0.00 0.00 11.03 -
P/NAPS 0.59 0.46 0.37 0.66 0.68 0.39 0.38 33.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.16 1.14 0.84 0.70 0.66 0.62 0.80 -
P/RPS 0.32 0.27 0.26 0.19 0.17 0.14 0.24 21.07%
P/EPS 2.63 1.68 3.75 2.46 1.56 1.01 4.26 -27.43%
EY 38.08 59.52 26.65 40.70 64.04 98.87 23.49 37.87%
DY 0.00 0.00 11.90 0.00 0.00 0.00 9.38 -
P/NAPS 0.54 0.55 0.44 0.70 0.66 0.32 0.45 12.88%

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