[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 5.39%
YoY- 32.84%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 111,941 78,806 45,507 134,827 109,676 75,730 44,084 86.23%
PBT 17,875 16,432 11,509 17,003 16,133 12,625 9,701 50.35%
Tax -4,598 -4,143 -2,968 -4,577 -4,343 -3,398 -2,611 45.87%
NP 13,277 12,289 8,541 12,426 11,790 9,227 7,090 51.98%
-
NP to SH 13,277 12,289 8,541 12,426 11,790 9,227 7,090 51.98%
-
Tax Rate 25.72% 25.21% 25.79% 26.92% 26.92% 26.91% 26.91% -
Total Cost 98,664 66,517 36,966 122,401 97,886 66,503 36,994 92.43%
-
Net Worth 99,880 101,955 98,196 89,421 83,568 89,827 87,350 9.35%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 4,178 - - - -
Div Payout % - - - 33.63% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 99,880 101,955 98,196 89,421 83,568 89,827 87,350 9.35%
NOSH 41,790 41,785 41,785 41,785 41,784 41,780 41,794 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.86% 15.59% 18.77% 9.22% 10.75% 12.18% 16.08% -
ROE 13.29% 12.05% 8.70% 13.90% 14.11% 10.27% 8.12% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 267.86 188.60 108.91 322.66 262.48 181.26 105.48 86.23%
EPS 31.77 29.41 20.44 29.74 28.21 22.08 16.97 51.95%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.39 2.44 2.35 2.14 2.00 2.15 2.09 9.36%
Adjusted Per Share Value based on latest NOSH - 41,897
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.12 33.87 19.56 57.95 47.14 32.55 18.95 86.23%
EPS 5.71 5.28 3.67 5.34 5.07 3.97 3.05 51.95%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.4293 0.4382 0.4221 0.3844 0.3592 0.3861 0.3755 9.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.89 1.76 1.55 1.17 1.18 1.27 0.96 -
P/RPS 0.71 0.93 1.42 0.36 0.45 0.70 0.91 -15.26%
P/EPS 5.95 5.98 7.58 3.93 4.18 5.75 5.66 3.39%
EY 16.81 16.71 13.19 25.42 23.91 17.39 17.67 -3.27%
DY 0.00 0.00 0.00 8.55 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.66 0.55 0.59 0.59 0.46 43.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 1.66 1.54 1.65 1.48 1.15 1.16 1.14 -
P/RPS 0.62 0.82 1.52 0.46 0.44 0.64 1.08 -30.94%
P/EPS 5.23 5.24 8.07 4.98 4.08 5.25 6.72 -15.40%
EY 19.14 19.10 12.39 20.09 24.54 19.04 14.88 18.29%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.70 0.69 0.58 0.54 0.55 16.33%

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