[ASIABRN] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 0.75%
YoY- 166.03%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 330,128 320,464 325,664 290,251 237,677 188,875 134,873 81.92%
PBT 38,919 42,579 47,368 37,293 36,271 23,306 11,881 121.04%
Tax -12,190 -11,767 -13,903 -8,830 -8,020 -6,107 -2,480 189.93%
NP 26,729 30,812 33,465 28,463 28,251 17,199 9,401 101.08%
-
NP to SH 26,729 30,812 33,465 28,463 28,251 17,199 9,319 102.26%
-
Tax Rate 31.32% 27.64% 29.35% 23.68% 22.11% 26.20% 20.87% -
Total Cost 303,399 289,652 292,199 261,788 209,426 171,676 125,472 80.44%
-
Net Worth 250,143 232,581 228,922 221,804 208,458 138,481 183,286 23.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 250,143 232,581 228,922 221,804 208,458 138,481 183,286 23.10%
NOSH 79,159 77,527 77,078 75,960 72,887 51,865 72,160 6.38%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.10% 9.61% 10.28% 9.81% 11.89% 9.11% 6.97% -
ROE 10.69% 13.25% 14.62% 12.83% 13.55% 12.42% 5.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 417.04 413.36 422.51 382.11 326.09 364.16 186.91 71.00%
EPS 33.77 39.74 43.42 37.47 38.76 33.16 12.91 90.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.00 2.97 2.92 2.86 2.67 2.54 15.72%
Adjusted Per Share Value based on latest NOSH - 75,960
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.90 137.75 139.98 124.76 102.16 81.19 57.97 81.92%
EPS 11.49 13.24 14.38 12.23 12.14 7.39 4.01 102.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0752 0.9997 0.984 0.9534 0.896 0.5952 0.7878 23.11%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.90 4.01 4.00 3.60 3.34 2.63 2.50 -
P/RPS 0.94 0.97 0.95 0.94 1.02 0.72 1.34 -21.10%
P/EPS 11.55 10.09 9.21 9.61 8.62 7.93 19.36 -29.19%
EY 8.66 9.91 10.85 10.41 11.60 12.61 5.17 41.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.35 1.23 1.17 0.99 0.98 16.40%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 -
Price 3.75 3.99 3.67 3.97 3.61 3.50 2.60 -
P/RPS 0.90 0.97 0.87 1.04 1.11 0.96 1.39 -25.21%
P/EPS 11.11 10.04 8.45 10.59 9.31 10.55 20.13 -32.78%
EY 9.00 9.96 11.83 9.44 10.74 9.47 4.97 48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 1.24 1.36 1.26 1.31 1.02 10.85%

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