[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -15.69%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 196,292 191,382 203,380 184,554 199,534 199,494 227,972 -9.46%
PBT 12,304 14,232 18,492 16,227 19,417 23,390 35,896 -50.92%
Tax -2,485 -2,970 -3,892 -4,095 -5,033 -6,006 -8,936 -57.29%
NP 9,818 11,262 14,600 12,132 14,384 17,384 26,960 -48.91%
-
NP to SH 9,784 11,228 14,564 12,099 14,350 17,348 26,908 -48.96%
-
Tax Rate 20.20% 20.87% 21.05% 25.24% 25.92% 25.68% 24.89% -
Total Cost 186,473 180,120 188,780 172,422 185,150 182,110 201,012 -4.86%
-
Net Worth 237,300 237,300 237,300 234,974 232,647 234,974 232,647 1.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 6,203 4,652 9,305 - 3,101 4,652 9,305 -23.63%
Div Payout % 63.41% 41.44% 63.90% - 21.62% 26.82% 34.58% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 237,300 237,300 237,300 234,974 232,647 234,974 232,647 1.32%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.00% 5.88% 7.18% 6.57% 7.21% 8.71% 11.83% -
ROE 4.12% 4.73% 6.14% 5.15% 6.17% 7.38% 11.57% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 84.37 82.26 87.42 79.33 85.77 85.75 97.99 -9.47%
EPS 4.23 4.84 6.28 5.21 6.19 7.48 11.60 -48.86%
DPS 2.67 2.00 4.00 0.00 1.33 2.00 4.00 -23.56%
NAPS 1.02 1.02 1.02 1.01 1.00 1.01 1.00 1.32%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 84.37 82.26 87.42 79.33 85.77 85.75 97.99 -9.47%
EPS 4.23 4.84 6.28 5.21 6.19 7.48 11.60 -48.86%
DPS 2.67 2.00 4.00 0.00 1.33 2.00 4.00 -23.56%
NAPS 1.02 1.02 1.02 1.01 1.00 1.01 1.00 1.32%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.555 0.53 0.50 0.55 0.55 0.57 0.585 -
P/RPS 0.66 0.64 0.57 0.69 0.64 0.66 0.60 6.54%
P/EPS 13.20 10.98 7.99 10.58 8.92 7.64 5.06 89.17%
EY 7.58 9.11 12.52 9.46 11.22 13.08 19.77 -47.13%
DY 4.80 3.77 8.00 0.00 2.42 3.51 6.84 -20.98%
P/NAPS 0.54 0.52 0.49 0.54 0.55 0.56 0.59 -5.71%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 15/11/23 25/08/23 25/05/23 23/02/23 29/11/22 29/08/22 -
Price 0.525 0.515 0.555 0.54 0.595 0.53 0.56 -
P/RPS 0.62 0.63 0.63 0.68 0.69 0.62 0.57 5.74%
P/EPS 12.48 10.67 8.87 10.38 9.65 7.11 4.84 87.71%
EY 8.01 9.37 11.28 9.63 10.37 14.07 20.65 -46.72%
DY 5.08 3.88 7.21 0.00 2.24 3.77 7.14 -20.25%
P/NAPS 0.51 0.50 0.54 0.53 0.60 0.52 0.56 -6.02%

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