[ASIABRN] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 23.36%
YoY- 88.8%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 115,341 113,339 110,787 104,762 103,281 104,244 101,819 8.69%
PBT 8,156 8,065 9,078 10,324 8,368 6,927 7,053 10.20%
Tax -2,988 -2,877 -3,325 -3,359 -2,722 -1,694 -1,911 34.82%
NP 5,168 5,188 5,753 6,965 5,646 5,233 5,142 0.33%
-
NP to SH 5,168 5,188 5,753 6,965 5,646 5,233 5,142 0.33%
-
Tax Rate 36.64% 35.67% 36.63% 32.54% 32.53% 24.46% 27.09% -
Total Cost 110,173 108,151 105,034 97,797 97,635 99,011 96,677 9.12%
-
Net Worth 41,693 42,608 61,880 41,853 41,111 43,114 31,339 21.02%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,459 1,438 1,438 1,438 1,438 1,096 1,096 21.07%
Div Payout % 28.24% 27.73% 25.01% 20.66% 25.49% 20.96% 21.33% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 41,693 42,608 61,880 41,853 41,111 43,114 31,339 21.02%
NOSH 41,693 42,608 41,810 41,853 41,111 43,114 31,339 21.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.48% 4.58% 5.19% 6.65% 5.47% 5.02% 5.05% -
ROE 12.40% 12.18% 9.30% 16.64% 13.73% 12.14% 16.41% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 276.64 266.00 264.97 250.31 251.22 241.78 324.89 -10.19%
EPS 12.40 12.18 13.76 16.64 13.73 12.14 16.41 -17.08%
DPS 3.50 3.38 3.44 3.44 3.50 2.54 3.50 0.00%
NAPS 1.00 1.00 1.48 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,853
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.58 48.72 47.62 45.03 44.39 44.81 43.77 8.68%
EPS 2.22 2.23 2.47 2.99 2.43 2.25 2.21 0.30%
DPS 0.63 0.62 0.62 0.62 0.62 0.47 0.47 21.63%
NAPS 0.1792 0.1831 0.266 0.1799 0.1767 0.1853 0.1347 21.02%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.85 0.88 0.93 1.05 1.07 1.18 1.40 -
P/RPS 0.31 0.33 0.35 0.42 0.43 0.49 0.43 -19.64%
P/EPS 6.86 7.23 6.76 6.31 7.79 9.72 8.53 -13.55%
EY 14.58 13.84 14.80 15.85 12.84 10.29 11.72 15.71%
DY 4.12 3.84 3.70 3.27 3.27 2.16 2.50 39.64%
P/NAPS 0.85 0.88 0.63 1.05 1.07 1.18 1.40 -28.36%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 24/02/03 28/11/02 28/08/02 20/05/02 28/02/02 -
Price 1.02 0.80 0.86 1.00 1.05 1.25 1.20 -
P/RPS 0.37 0.30 0.32 0.40 0.42 0.52 0.37 0.00%
P/EPS 8.23 6.57 6.25 6.01 7.65 10.30 7.31 8.24%
EY 12.15 15.22 16.00 16.64 13.08 9.71 13.67 -7.57%
DY 3.43 4.22 4.00 3.44 3.33 2.04 2.92 11.36%
P/NAPS 1.02 0.80 0.58 1.00 1.05 1.25 1.20 -10.29%

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