[ASIABRN] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 245.44%
YoY- 210.18%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 138,437 132,402 132,427 131,808 135,676 135,854 137,236 0.58%
PBT 11,592 7,333 5,894 6,960 2,591 3,161 2,959 148.30%
Tax -4,131 -2,812 -2,155 -2,870 -1,407 -1,729 -5,461 -16.96%
NP 7,461 4,521 3,739 4,090 1,184 1,432 -2,502 -
-
NP to SH 7,461 4,521 3,739 4,090 1,184 1,432 -2,502 -
-
Tax Rate 35.64% 38.35% 36.56% 41.24% 54.30% 54.70% 184.56% -
Total Cost 130,976 127,881 128,688 127,718 134,492 134,422 139,738 -4.22%
-
Net Worth 71,012 67,666 42,258 41,795 64,808 64,418 41,781 42.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,083 2,083 1,254 1,254 1,254 1,254 626 122.71%
Div Payout % 27.92% 46.08% 33.56% 30.68% 105.99% 87.63% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,012 67,666 42,258 41,795 64,808 64,418 41,781 42.37%
NOSH 41,771 41,666 42,258 41,795 42,083 41,830 41,781 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.39% 3.41% 2.82% 3.10% 0.87% 1.05% -1.82% -
ROE 10.51% 6.68% 8.85% 9.79% 1.83% 2.22% -5.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 331.41 317.76 313.38 315.36 322.40 324.78 328.46 0.59%
EPS 17.86 10.85 8.85 9.79 2.81 3.42 -5.99 -
DPS 5.00 5.00 3.00 3.00 3.00 3.00 1.50 122.98%
NAPS 1.70 1.624 1.00 1.00 1.54 1.54 1.00 42.39%
Adjusted Per Share Value based on latest NOSH - 41,795
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.51 56.91 56.92 56.66 58.32 58.39 58.99 0.58%
EPS 3.21 1.94 1.61 1.76 0.51 0.62 -1.08 -
DPS 0.90 0.90 0.54 0.54 0.54 0.54 0.27 122.98%
NAPS 0.3052 0.2909 0.1816 0.1797 0.2786 0.2769 0.1796 42.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.64 0.57 0.50 0.45 0.46 0.49 -
P/RPS 0.20 0.20 0.18 0.16 0.14 0.14 0.15 21.12%
P/EPS 3.75 5.90 6.44 5.11 15.99 13.44 -8.18 -
EY 26.66 16.95 15.52 19.57 6.25 7.44 -12.22 -
DY 7.46 7.81 5.26 6.00 6.67 6.52 3.06 81.04%
P/NAPS 0.39 0.39 0.57 0.50 0.29 0.30 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 -
Price 0.62 0.68 0.62 0.51 0.48 0.49 0.52 -
P/RPS 0.19 0.21 0.20 0.16 0.15 0.15 0.16 12.12%
P/EPS 3.47 6.27 7.01 5.21 17.06 14.31 -8.68 -
EY 28.81 15.96 14.27 19.19 5.86 6.99 -11.52 -
DY 8.06 7.35 4.84 5.88 6.25 6.12 2.88 98.46%
P/NAPS 0.36 0.42 0.62 0.51 0.31 0.32 0.52 -21.72%

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