[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 88.13%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 325,065 320,214 279,972 188,875 142,680 117,462 84,764 144.40%
PBT 44,977 43,314 54,952 23,305 12,893 15,342 3,092 492.99%
Tax -14,146 -10,682 -9,616 -6,107 -3,752 -5,236 -1,964 271.62%
NP 30,830 32,632 45,336 17,198 9,141 10,106 1,128 801.90%
-
NP to SH 30,830 32,632 45,336 17,198 9,141 10,106 1,128 801.90%
-
Tax Rate 31.45% 24.66% 17.50% 26.20% 29.10% 34.13% 63.52% -
Total Cost 294,234 287,582 234,636 171,677 133,538 107,356 83,636 130.78%
-
Net Worth 228,841 222,007 208,458 138,476 182,730 117,025 112,799 60.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 228,841 222,007 208,458 138,476 182,730 117,025 112,799 60.05%
NOSH 77,050 76,029 72,887 51,863 71,941 41,794 42,089 49.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.48% 10.19% 16.19% 9.11% 6.41% 8.60% 1.33% -
ROE 13.47% 14.70% 21.75% 12.42% 5.00% 8.64% 1.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 421.88 421.17 384.12 364.18 198.33 281.04 201.39 63.49%
EPS 40.01 42.92 62.20 33.16 12.71 24.18 2.68 503.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.92 2.86 2.67 2.54 2.80 2.68 7.06%
Adjusted Per Share Value based on latest NOSH - 51,865
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 139.72 137.64 120.34 81.19 61.33 50.49 36.43 144.41%
EPS 13.25 14.03 19.49 7.39 3.93 4.34 0.48 807.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9836 0.9543 0.896 0.5952 0.7854 0.503 0.4849 60.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.00 3.60 3.34 2.63 2.50 2.78 1.60 -
P/RPS 0.95 0.85 0.87 0.72 1.26 0.99 0.79 13.04%
P/EPS 10.00 8.39 5.37 7.93 19.67 11.50 59.70 -69.51%
EY 10.00 11.92 18.62 12.61 5.08 8.70 1.67 228.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.23 1.17 0.99 0.98 0.99 0.60 71.45%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 -
Price 3.67 3.97 3.61 3.50 2.60 2.50 2.78 -
P/RPS 0.87 0.94 0.94 0.96 1.31 0.89 1.38 -26.41%
P/EPS 9.17 9.25 5.80 10.55 20.46 10.34 103.73 -80.06%
EY 10.90 10.81 17.23 9.47 4.89 9.67 0.96 402.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.36 1.26 1.31 1.02 0.89 1.04 12.40%

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