[ASIABRN] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -37.28%
YoY- -62.06%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 56,993 44,170 55,822 30,715 39,420 44,105 42,185 22.27%
PBT 8,974 5,075 8,704 2,624 4,385 4,386 3,943 73.28%
Tax -2,234 -1,156 -2,265 -595 -1,150 -2,672 -86 782.36%
NP 6,740 3,919 6,439 2,029 3,235 1,714 3,857 45.22%
-
NP to SH 6,727 3,900 6,439 2,029 3,235 1,714 3,857 45.04%
-
Tax Rate 24.89% 22.78% 26.02% 22.68% 26.23% 60.92% 2.18% -
Total Cost 50,253 40,251 49,383 28,686 36,185 42,391 38,328 19.85%
-
Net Worth 232,647 227,994 223,341 216,362 216,362 214,035 211,709 6.50%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,326 - - - 2,326 - - -
Div Payout % 34.58% - - - 71.92% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 232,647 227,994 223,341 216,362 216,362 214,035 211,709 6.50%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.83% 8.87% 11.53% 6.61% 8.21% 3.89% 9.14% -
ROE 2.89% 1.71% 2.88% 0.94% 1.50% 0.80% 1.82% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.50 18.99 23.99 13.20 16.94 18.96 18.13 22.29%
EPS 2.90 1.68 2.77 0.87 1.39 0.74 1.66 45.20%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.00 0.98 0.96 0.93 0.93 0.92 0.91 6.50%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.50 18.99 23.99 13.20 16.94 18.96 18.13 22.29%
EPS 2.90 1.68 2.77 0.87 1.39 0.74 1.66 45.20%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.00 0.98 0.96 0.93 0.93 0.92 0.91 6.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.585 0.51 0.46 0.60 0.535 0.71 0.64 -
P/RPS 2.39 2.69 1.92 4.54 3.16 3.75 3.53 -22.95%
P/EPS 20.23 30.42 16.62 68.80 38.47 96.37 38.60 -35.07%
EY 4.94 3.29 6.02 1.45 2.60 1.04 2.59 53.98%
DY 1.71 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.59 0.52 0.48 0.65 0.58 0.77 0.70 -10.79%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 25/05/22 22/02/22 17/11/21 24/08/21 24/05/21 08/02/21 -
Price 0.56 0.54 0.52 0.55 0.545 0.61 0.685 -
P/RPS 2.29 2.84 2.17 4.17 3.22 3.22 3.78 -28.46%
P/EPS 19.37 32.21 18.79 63.06 39.19 82.80 41.32 -39.73%
EY 5.16 3.10 5.32 1.59 2.55 1.21 2.42 65.89%
DY 1.79 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.59 0.59 0.66 0.75 -17.74%

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