[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 30.71%
YoY- -31.82%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 194,960 147,219 95,691 50,845 184,554 149,651 99,747 56.26%
PBT 10,768 9,228 7,116 4,623 16,227 14,563 11,695 -5.35%
Tax -2,186 -1,864 -1,485 -973 -4,095 -3,775 -3,003 -19.06%
NP 8,582 7,364 5,631 3,650 12,132 10,788 8,692 -0.84%
-
NP to SH 8,547 7,338 5,614 3,641 12,099 10,763 8,674 -0.97%
-
Tax Rate 20.30% 20.20% 20.87% 21.05% 25.24% 25.92% 25.68% -
Total Cost 186,378 139,855 90,060 47,195 172,422 138,863 91,055 61.14%
-
Net Worth 239,627 237,300 237,300 237,300 234,974 232,647 234,974 1.31%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 4,652 4,652 2,326 2,326 - 2,326 2,326 58.67%
Div Payout % 54.44% 63.41% 41.44% 63.90% - 21.62% 26.82% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 239,627 237,300 237,300 237,300 234,974 232,647 234,974 1.31%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.40% 5.00% 5.88% 7.18% 6.57% 7.21% 8.71% -
ROE 3.57% 3.09% 2.37% 1.53% 5.15% 4.63% 3.69% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 83.80 63.28 41.13 21.85 79.33 64.33 42.87 56.27%
EPS 3.69 3.17 2.42 1.57 5.21 4.64 3.74 -0.89%
DPS 2.00 2.00 1.00 1.00 0.00 1.00 1.00 58.67%
NAPS 1.03 1.02 1.02 1.02 1.01 1.00 1.01 1.31%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 83.80 63.28 41.13 21.85 79.33 64.33 42.87 56.27%
EPS 3.69 3.17 2.42 1.57 5.21 4.64 3.74 -0.89%
DPS 2.00 2.00 1.00 1.00 0.00 1.00 1.00 58.67%
NAPS 1.03 1.02 1.02 1.02 1.01 1.00 1.01 1.31%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.42 0.555 0.53 0.50 0.55 0.55 0.57 -
P/RPS 0.50 0.88 1.29 2.29 0.69 0.86 1.33 -47.88%
P/EPS 11.43 17.60 21.96 31.95 10.58 11.89 15.29 -17.61%
EY 8.75 5.68 4.55 3.13 9.46 8.41 6.54 21.39%
DY 4.76 3.60 1.89 2.00 0.00 1.82 1.75 94.73%
P/NAPS 0.41 0.54 0.52 0.49 0.54 0.55 0.56 -18.75%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 15/11/23 25/08/23 25/05/23 23/02/23 29/11/22 -
Price 0.505 0.525 0.515 0.555 0.54 0.595 0.53 -
P/RPS 0.60 0.83 1.25 2.54 0.68 0.92 1.24 -38.33%
P/EPS 13.75 16.64 21.34 35.46 10.38 12.86 14.22 -2.21%
EY 7.27 6.01 4.69 2.82 9.63 7.78 7.03 2.26%
DY 3.96 3.81 1.94 1.80 0.00 1.68 1.89 63.66%
P/NAPS 0.49 0.51 0.50 0.54 0.53 0.60 0.52 -3.88%

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