[ASIABRN] QoQ TTM Result on 31-Dec-2000 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 17.56%
YoY- 247.42%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 102,175 99,561 103,220 106,457 97,046 96,589 73,591 24.43%
PBT 5,325 6,489 9,808 11,546 9,390 9,208 6,330 -10.87%
Tax -1,636 -1,941 -3,471 -4,087 -3,045 -2,927 -2,089 -15.02%
NP 3,689 4,548 6,337 7,459 6,345 6,281 4,241 -8.86%
-
NP to SH 3,689 4,548 6,337 7,459 6,345 6,281 4,241 -8.86%
-
Tax Rate 30.72% 29.91% 35.39% 35.40% 32.43% 31.79% 33.00% -
Total Cost 98,486 95,013 96,883 98,998 90,701 90,308 69,350 26.31%
-
Net Worth 51,086 51,316 31,254 41,681 41,583 46,826 41,261 15.28%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 1,096 1,096 1,026 1,026 1,026 1,026 - -
Div Payout % 29.73% 24.12% 16.20% 13.76% 16.18% 16.34% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 51,086 51,316 31,254 41,681 41,583 46,826 41,261 15.28%
NOSH 31,301 31,340 31,254 20,840 20,791 20,526 20,630 32.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.61% 4.57% 6.14% 7.01% 6.54% 6.50% 5.76% -
ROE 7.22% 8.86% 20.28% 17.90% 15.26% 13.41% 10.28% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 326.42 317.68 330.26 510.81 466.75 470.56 356.71 -5.73%
EPS 11.79 14.51 20.28 35.79 30.52 30.60 20.56 -30.95%
DPS 3.50 3.50 3.28 5.00 5.00 5.00 0.00 -
NAPS 1.6321 1.6374 1.00 2.00 2.00 2.2813 2.00 -12.66%
Adjusted Per Share Value based on latest NOSH - 20,840
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 43.92 42.79 44.37 45.76 41.71 41.52 31.63 24.43%
EPS 1.59 1.95 2.72 3.21 2.73 2.70 1.82 -8.60%
DPS 0.47 0.47 0.44 0.44 0.44 0.44 0.00 -
NAPS 0.2196 0.2206 0.1343 0.1792 0.1787 0.2013 0.1774 15.27%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.09 1.02 1.00 1.50 1.93 2.30 3.10 -
P/RPS 0.33 0.32 0.30 0.29 0.41 0.49 0.87 -47.56%
P/EPS 9.25 7.03 4.93 4.19 6.32 7.52 15.08 -27.78%
EY 10.81 14.23 20.28 23.86 15.81 13.30 6.63 38.48%
DY 3.21 3.43 3.28 3.33 2.59 2.17 0.00 -
P/NAPS 0.67 0.62 1.00 0.75 0.97 1.01 1.55 -42.80%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 24/08/01 25/05/01 26/02/01 28/11/00 28/08/00 - -
Price 1.40 1.24 1.02 1.30 1.90 2.26 0.00 -
P/RPS 0.43 0.39 0.31 0.25 0.41 0.48 0.00 -
P/EPS 11.88 8.54 5.03 3.63 6.23 7.39 0.00 -
EY 8.42 11.70 19.88 27.53 16.06 13.54 0.00 -
DY 2.50 2.82 3.22 3.85 2.63 2.21 0.00 -
P/NAPS 0.86 0.76 1.02 0.65 0.95 0.99 0.00 -

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