[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- 43.88%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,501 138,619 111,941 78,806 45,507 134,827 109,676 -44.34%
PBT 11,436 18,503 17,875 16,432 11,509 17,003 16,133 -20.48%
Tax -2,794 -4,871 -4,598 -4,143 -2,968 -4,577 -4,343 -25.45%
NP 8,642 13,632 13,277 12,289 8,541 12,426 11,790 -18.68%
-
NP to SH 8,642 13,730 13,277 12,289 8,541 12,426 11,790 -18.68%
-
Tax Rate 24.43% 26.33% 25.72% 25.21% 25.79% 26.92% 26.92% -
Total Cost 36,859 124,987 98,664 66,517 36,966 122,401 97,886 -47.82%
-
Net Worth 108,651 101,017 99,880 101,955 98,196 89,421 83,568 19.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,104 - - - 4,178 - -
Div Payout % - 15.33% - - - 33.63% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 108,651 101,017 99,880 101,955 98,196 89,421 83,568 19.10%
NOSH 41,789 42,090 41,790 41,785 41,785 41,785 41,784 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.99% 9.83% 11.86% 15.59% 18.77% 9.22% 10.75% -
ROE 7.95% 13.59% 13.29% 12.05% 8.70% 13.90% 14.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.88 329.33 267.86 188.60 108.91 322.66 262.48 -44.34%
EPS 20.68 32.62 31.77 29.41 20.44 29.74 28.21 -18.68%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.60 2.40 2.39 2.44 2.35 2.14 2.00 19.09%
Adjusted Per Share Value based on latest NOSH - 41,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.56 59.58 48.12 33.87 19.56 57.95 47.14 -44.33%
EPS 3.71 5.90 5.71 5.28 3.67 5.34 5.07 -18.78%
DPS 0.00 0.90 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.467 0.4342 0.4293 0.4382 0.4221 0.3844 0.3592 19.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.47 1.62 1.89 1.76 1.55 1.17 1.18 -
P/RPS 0.00 0.00 0.71 0.93 1.42 0.36 0.45 -
P/EPS 0.00 0.00 5.95 5.98 7.58 3.93 4.18 -
EY 0.00 0.00 16.81 16.71 13.19 25.42 23.91 -
DY 0.00 0.00 0.00 0.00 0.00 8.55 0.00 -
P/NAPS 0.74 0.61 0.79 0.72 0.66 0.55 0.59 16.28%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 19/08/11 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 -
Price 1.66 1.48 1.66 1.54 1.65 1.48 1.15 -
P/RPS 0.00 0.00 0.62 0.82 1.52 0.46 0.44 -
P/EPS 0.00 0.00 5.23 5.24 8.07 4.98 4.08 -
EY 0.00 0.00 19.14 19.10 12.39 20.09 24.54 -
DY 0.00 0.00 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 0.83 0.55 0.69 0.63 0.70 0.69 0.58 26.96%

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