[ASIABRN] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -13.25%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 332,695 326,147 332,158 330,128 320,464 325,664 290,251 9.53%
PBT 6,552 22,070 36,908 38,919 42,579 47,368 37,293 -68.66%
Tax -4,938 -6,629 -10,808 -12,190 -11,767 -13,903 -8,830 -32.14%
NP 1,614 15,441 26,100 26,729 30,812 33,465 28,463 -85.26%
-
NP to SH 1,614 15,441 26,100 26,729 30,812 33,465 28,463 -85.26%
-
Tax Rate 75.37% 30.04% 29.28% 31.32% 27.64% 29.35% 23.68% -
Total Cost 331,081 310,706 306,058 303,399 289,652 292,199 261,788 16.96%
-
Net Worth 240,457 246,053 254,115 250,143 232,581 228,922 221,804 5.53%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 240,457 246,053 254,115 250,143 232,581 228,922 221,804 5.53%
NOSH 79,097 79,117 79,163 79,159 77,527 77,078 75,960 2.73%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.49% 4.73% 7.86% 8.10% 9.61% 10.28% 9.81% -
ROE 0.67% 6.28% 10.27% 10.69% 13.25% 14.62% 12.83% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 420.61 412.23 419.58 417.04 413.36 422.51 382.11 6.61%
EPS 2.04 19.52 32.97 33.77 39.74 43.42 37.47 -85.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.11 3.21 3.16 3.00 2.97 2.92 2.72%
Adjusted Per Share Value based on latest NOSH - 79,159
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 143.00 140.19 142.77 141.90 137.75 139.98 124.76 9.53%
EPS 0.69 6.64 11.22 11.49 13.24 14.38 12.23 -85.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0336 1.0576 1.0923 1.0752 0.9997 0.984 0.9534 5.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.59 2.99 3.50 3.90 4.01 4.00 3.60 -
P/RPS 0.62 0.73 0.83 0.94 0.97 0.95 0.94 -24.24%
P/EPS 126.93 15.32 10.62 11.55 10.09 9.21 9.61 459.64%
EY 0.79 6.53 9.42 8.66 9.91 10.85 10.41 -82.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 1.09 1.23 1.34 1.35 1.23 -21.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 15/11/13 -
Price 2.11 2.95 3.30 3.75 3.99 3.67 3.97 -
P/RPS 0.50 0.72 0.79 0.90 0.97 0.87 1.04 -38.65%
P/EPS 103.41 15.12 10.01 11.11 10.04 8.45 10.59 357.48%
EY 0.97 6.62 9.99 9.00 9.96 11.83 9.44 -78.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 1.03 1.19 1.33 1.24 1.36 -36.41%

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